[YTL] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -1.04%
YoY- -24.85%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,289,772 5,430,552 4,936,850 4,862,125 4,842,460 4,712,224 4,409,398 12.86%
PBT 1,555,274 1,432,588 1,256,603 1,267,068 1,264,698 1,251,196 1,214,258 17.88%
Tax -348,354 -332,016 -695,414 -673,570 -664,990 -605,856 -509,353 -22.32%
NP 1,206,920 1,100,572 561,189 593,497 599,708 645,340 704,905 42.97%
-
NP to SH 784,582 699,308 561,189 593,497 599,708 645,340 704,905 7.37%
-
Tax Rate 22.40% 23.18% 55.34% 53.16% 52.58% 48.42% 41.95% -
Total Cost 4,082,852 4,329,980 4,375,661 4,268,628 4,242,752 4,066,884 3,704,493 6.67%
-
Net Worth 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 4,856,113 4,771,561 47.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 106,825 - - - 107,655 -
Div Payout % - - 19.04% - - - 15.27% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 4,856,113 4,771,561 47.17%
NOSH 1,422,102 1,418,779 1,424,335 1,368,346 1,381,815 1,396,839 1,435,401 -0.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.82% 20.27% 11.37% 12.21% 12.38% 13.70% 15.99% -
ROE 9.20% 16.43% 10.14% 13.29% 11.86% 13.29% 14.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 371.97 382.76 346.61 355.33 350.44 337.35 307.19 13.56%
EPS 55.18 49.28 39.40 43.37 43.40 46.20 48.07 9.60%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 6.00 3.00 3.8866 3.2632 3.659 3.4765 3.3242 48.08%
Adjusted Per Share Value based on latest NOSH - 1,380,883
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.66 48.93 44.48 43.81 43.63 42.46 39.73 12.86%
EPS 7.07 6.30 5.06 5.35 5.40 5.81 6.35 7.40%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.97 -
NAPS 0.7688 0.3835 0.4988 0.4023 0.4555 0.4375 0.4299 47.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.03 1.00 1.06 1.00 0.82 0.88 -
P/RPS 0.27 0.27 0.29 0.30 0.29 0.24 0.29 -4.63%
P/EPS 1.81 2.09 2.54 2.44 2.30 1.77 1.79 0.74%
EY 55.17 47.85 39.40 40.92 43.40 56.34 55.81 -0.76%
DY 0.00 0.00 7.50 0.00 0.00 0.00 8.52 -
P/NAPS 0.17 0.34 0.26 0.32 0.27 0.24 0.26 -24.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.98 1.04 1.03 0.97 0.98 0.92 0.82 -
P/RPS 0.26 0.27 0.30 0.27 0.28 0.27 0.27 -2.47%
P/EPS 1.78 2.11 2.61 2.24 2.26 1.99 1.67 4.33%
EY 56.30 47.39 38.25 44.71 44.29 50.22 59.89 -4.02%
DY 0.00 0.00 7.28 0.00 0.00 0.00 9.15 -
P/NAPS 0.16 0.35 0.27 0.30 0.27 0.26 0.25 -25.67%

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