[YTL] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 11.06%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,394,988 4,329,860 4,026,837 3,932,880 3,971,414 3,912,336 2,587,853 42.20%
PBT 1,306,234 1,496,952 839,668 962,390 945,376 932,100 788,777 39.84%
Tax -583,830 -551,372 -485,106 -472,796 -504,524 -517,468 -414,897 25.49%
NP 722,404 945,580 354,562 489,594 440,852 414,632 373,880 54.94%
-
NP to SH 722,404 945,580 354,562 489,594 440,852 414,632 373,880 54.94%
-
Tax Rate 44.70% 36.83% 57.77% 49.13% 53.37% 55.52% 52.60% -
Total Cost 3,672,584 3,384,280 3,672,275 3,443,285 3,530,562 3,497,704 2,213,973 40.00%
-
Net Worth 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 2.27%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 108,790 - - - 108,770 -
Div Payout % - - 30.68% - - - 29.09% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 2.27%
NOSH 1,448,864 1,450,276 1,450,537 1,450,794 1,451,125 1,451,792 1,450,271 -0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.44% 21.84% 8.80% 12.45% 11.10% 10.60% 14.45% -
ROE 14.91% 19.90% 8.24% 10.36% 9.59% 9.28% 7.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 303.34 298.55 277.61 271.08 273.68 269.48 178.44 42.30%
EPS 49.86 65.20 24.44 33.75 30.38 28.56 25.78 55.04%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.3442 3.276 2.965 3.258 3.169 3.077 3.23 2.33%
Adjusted Per Share Value based on latest NOSH - 1,450,296
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.60 39.01 36.28 35.43 35.78 35.25 23.32 42.19%
EPS 6.51 8.52 3.19 4.41 3.97 3.74 3.37 54.92%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.98 -
NAPS 0.4365 0.4281 0.3875 0.4259 0.4143 0.4025 0.422 2.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.81 0.82 0.75 0.64 0.59 0.65 0.89 -
P/RPS 0.27 0.27 0.27 0.24 0.22 0.24 0.50 -33.61%
P/EPS 1.62 1.26 3.07 1.90 1.94 2.28 3.45 -39.50%
EY 61.56 79.51 32.59 52.73 51.49 43.94 28.97 65.05%
DY 0.00 0.00 10.00 0.00 0.00 0.00 8.43 -
P/NAPS 0.24 0.25 0.25 0.20 0.19 0.21 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.86 0.81 0.84 0.60 0.66 0.60 0.79 -
P/RPS 0.28 0.27 0.30 0.22 0.24 0.22 0.44 -25.95%
P/EPS 1.72 1.24 3.44 1.78 2.17 2.10 3.06 -31.81%
EY 57.98 80.49 29.10 56.24 46.03 47.60 32.63 46.55%
DY 0.00 0.00 8.93 0.00 0.00 0.00 9.49 -
P/NAPS 0.26 0.25 0.28 0.18 0.21 0.19 0.24 5.46%

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