[YTL] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 4.36%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 17,552,362 13,385,646 6,815,660 6,305,250 5,670,395 5,160,506 4,633,133 24.84%
PBT 2,393,419 2,451,631 1,765,332 1,750,054 1,444,408 1,401,891 1,197,026 12.23%
Tax -698,915 -957,377 -415,840 -150,483 -276,311 -531,730 -549,933 4.07%
NP 1,694,504 1,494,254 1,349,492 1,599,571 1,168,097 870,161 647,093 17.39%
-
NP to SH 876,114 955,421 658,640 869,271 671,814 658,992 647,093 5.17%
-
Tax Rate 29.20% 39.05% 23.56% 8.60% 19.13% 37.93% 45.94% -
Total Cost 15,857,858 11,891,392 5,466,168 4,705,679 4,502,298 4,290,345 3,986,040 25.86%
-
Net Worth 8,971,694 9,733,671 7,322,930 7,502,814 7,055,782 8,570,968 5,028,184 10.12%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 358 122,012 150,071 375,599 217,816 107,026 106,824 -61.29%
Div Payout % 0.04% 12.77% 22.79% 43.21% 32.42% 16.24% 16.51% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 8,971,694 9,733,671 7,322,930 7,502,814 7,055,782 8,570,968 5,028,184 10.12%
NOSH 1,794,338 1,795,880 1,505,134 1,501,403 1,465,344 1,428,494 1,374,196 4.54%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.65% 11.16% 19.80% 25.37% 20.60% 16.86% 13.97% -
ROE 9.77% 9.82% 8.99% 11.59% 9.52% 7.69% 12.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 978.21 745.35 452.83 419.96 386.97 361.25 337.15 19.41%
EPS 48.83 53.20 43.76 57.90 45.85 46.13 47.09 0.60%
DPS 0.02 6.79 10.00 25.00 14.86 7.49 7.77 -62.96%
NAPS 5.00 5.42 4.8653 4.9972 4.8151 6.00 3.659 5.33%
Adjusted Per Share Value based on latest NOSH - 1,501,403
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 158.14 120.60 61.41 56.81 51.09 46.49 41.74 24.84%
EPS 7.89 8.61 5.93 7.83 6.05 5.94 5.83 5.16%
DPS 0.00 1.10 1.35 3.38 1.96 0.96 0.96 -
NAPS 0.8083 0.877 0.6598 0.676 0.6357 0.7722 0.453 10.12%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.58 1.37 1.32 1.48 1.23 1.00 1.00 -
P/RPS 0.16 0.18 0.29 0.35 0.32 0.28 0.30 -9.94%
P/EPS 3.24 2.58 3.02 2.56 2.68 2.17 2.12 7.32%
EY 30.90 38.83 33.15 39.12 37.27 46.13 47.09 -6.77%
DY 0.01 4.96 7.58 16.89 12.08 7.49 7.77 -67.00%
P/NAPS 0.32 0.25 0.27 0.30 0.26 0.17 0.27 2.87%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 1.32 1.35 1.34 1.44 1.42 0.98 0.98 -
P/RPS 0.13 0.18 0.30 0.34 0.37 0.27 0.29 -12.51%
P/EPS 2.70 2.54 3.06 2.49 3.10 2.12 2.08 4.44%
EY 36.99 39.41 32.66 40.21 32.29 47.07 48.05 -4.26%
DY 0.02 5.03 7.46 17.36 10.47 7.65 7.93 -63.08%
P/NAPS 0.26 0.25 0.28 0.29 0.29 0.16 0.27 -0.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment