[YTL] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -17.42%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 19,318,334 17,552,362 13,385,646 6,815,660 6,305,250 5,670,395 5,160,506 24.59%
PBT 2,387,487 2,393,419 2,451,631 1,765,332 1,750,054 1,444,408 1,401,891 9.27%
Tax -518,865 -698,915 -957,377 -415,840 -150,483 -276,311 -531,730 -0.40%
NP 1,868,622 1,694,504 1,494,254 1,349,492 1,599,571 1,168,097 870,161 13.57%
-
NP to SH 1,080,696 876,114 955,421 658,640 869,271 671,814 658,992 8.58%
-
Tax Rate 21.73% 29.20% 39.05% 23.56% 8.60% 19.13% 37.93% -
Total Cost 17,449,712 15,857,858 11,891,392 5,466,168 4,705,679 4,502,298 4,290,345 26.32%
-
Net Worth 10,921,377 8,971,694 9,733,671 7,322,930 7,502,814 7,055,782 8,570,968 4.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,793 358 122,012 150,071 375,599 217,816 107,026 -49.40%
Div Payout % 0.17% 0.04% 12.77% 22.79% 43.21% 32.42% 16.24% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 10,921,377 8,971,694 9,733,671 7,322,930 7,502,814 7,055,782 8,570,968 4.11%
NOSH 9,025,931 1,794,338 1,795,880 1,505,134 1,501,403 1,465,344 1,428,494 35.94%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.67% 9.65% 11.16% 19.80% 25.37% 20.60% 16.86% -
ROE 9.90% 9.77% 9.82% 8.99% 11.59% 9.52% 7.69% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 214.03 978.21 745.35 452.83 419.96 386.97 361.25 -8.35%
EPS 11.97 48.83 53.20 43.76 57.90 45.85 46.13 -20.12%
DPS 0.02 0.02 6.79 10.00 25.00 14.86 7.49 -62.73%
NAPS 1.21 5.00 5.42 4.8653 4.9972 4.8151 6.00 -23.41%
Adjusted Per Share Value based on latest NOSH - 1,505,134
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 174.11 158.20 120.64 61.43 56.83 51.11 46.51 24.59%
EPS 9.74 7.90 8.61 5.94 7.83 6.05 5.94 8.58%
DPS 0.02 0.00 1.10 1.35 3.39 1.96 0.96 -47.52%
NAPS 0.9843 0.8086 0.8773 0.66 0.6762 0.6359 0.7725 4.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.39 1.58 1.37 1.32 1.48 1.23 1.00 -
P/RPS 0.65 0.16 0.18 0.29 0.35 0.32 0.28 15.06%
P/EPS 11.61 3.24 2.58 3.02 2.56 2.68 2.17 32.23%
EY 8.61 30.90 38.83 33.15 39.12 37.27 46.13 -24.39%
DY 0.01 0.01 4.96 7.58 16.89 12.08 7.49 -66.79%
P/NAPS 1.15 0.32 0.25 0.27 0.30 0.26 0.17 37.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 -
Price 1.33 1.32 1.35 1.34 1.44 1.42 0.98 -
P/RPS 0.62 0.13 0.18 0.30 0.34 0.37 0.27 14.85%
P/EPS 11.11 2.70 2.54 3.06 2.49 3.10 2.12 31.77%
EY 9.00 36.99 39.41 32.66 40.21 32.29 47.07 -24.08%
DY 0.01 0.02 5.03 7.46 17.36 10.47 7.65 -66.91%
P/NAPS 1.10 0.26 0.25 0.28 0.29 0.29 0.16 37.87%

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