[YTL] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -5.44%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,284,973 5,289,772 5,430,552 4,936,850 4,862,125 4,842,460 4,712,224 7.95%
PBT 1,528,178 1,555,274 1,432,588 1,256,603 1,267,068 1,264,698 1,251,196 14.27%
Tax -331,496 -348,354 -332,016 -695,414 -673,570 -664,990 -605,856 -33.12%
NP 1,196,682 1,206,920 1,100,572 561,189 593,497 599,708 645,340 50.99%
-
NP to SH 748,645 784,582 699,308 561,189 593,497 599,708 645,340 10.41%
-
Tax Rate 21.69% 22.40% 23.18% 55.34% 53.16% 52.58% 48.42% -
Total Cost 4,088,290 4,082,852 4,329,980 4,375,661 4,268,628 4,242,752 4,066,884 0.35%
-
Net Worth 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 4,856,113 12.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 106,825 - - - -
Div Payout % - - - 19.04% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 4,856,113 12.15%
NOSH 1,441,841 1,422,102 1,418,779 1,424,335 1,368,346 1,381,815 1,396,839 2.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 22.64% 22.82% 20.27% 11.37% 12.21% 12.38% 13.70% -
ROE 12.98% 9.20% 16.43% 10.14% 13.29% 11.86% 13.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 366.54 371.97 382.76 346.61 355.33 350.44 337.35 5.69%
EPS 51.92 55.18 49.28 39.40 43.37 43.40 46.20 8.10%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 4.00 6.00 3.00 3.8866 3.2632 3.659 3.4765 9.81%
Adjusted Per Share Value based on latest NOSH - 1,427,015
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.62 47.66 48.93 44.48 43.81 43.63 42.46 7.95%
EPS 6.75 7.07 6.30 5.06 5.35 5.40 5.81 10.52%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 0.5196 0.7688 0.3835 0.4988 0.4023 0.4555 0.4375 12.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.96 1.00 1.03 1.00 1.06 1.00 0.82 -
P/RPS 0.26 0.27 0.27 0.29 0.30 0.29 0.24 5.48%
P/EPS 1.85 1.81 2.09 2.54 2.44 2.30 1.77 2.99%
EY 54.09 55.17 47.85 39.40 40.92 43.40 56.34 -2.68%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.34 0.26 0.32 0.27 0.24 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.95 0.98 1.04 1.03 0.97 0.98 0.92 -
P/RPS 0.26 0.26 0.27 0.30 0.27 0.28 0.27 -2.48%
P/EPS 1.83 1.78 2.11 2.61 2.24 2.26 1.99 -5.43%
EY 54.66 56.30 47.39 38.25 44.71 44.29 50.22 5.81%
DY 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.35 0.27 0.30 0.27 0.26 -5.20%

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