[YTL] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -4.58%
YoY- 26.14%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,616,176 5,571,284 5,507,193 5,284,973 5,289,772 5,430,552 4,936,850 8.94%
PBT 1,449,270 1,456,560 1,497,410 1,528,178 1,555,274 1,432,588 1,256,603 9.94%
Tax -341,924 -350,380 -279,526 -331,496 -348,354 -332,016 -695,414 -37.62%
NP 1,107,346 1,106,180 1,217,884 1,196,682 1,206,920 1,100,572 561,189 57.12%
-
NP to SH 614,216 616,504 724,573 748,645 784,582 699,308 561,189 6.18%
-
Tax Rate 23.59% 24.06% 18.67% 21.69% 22.40% 23.18% 55.34% -
Total Cost 4,508,830 4,465,104 4,289,309 4,088,290 4,082,852 4,329,980 4,375,661 2.01%
-
Net Worth 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 16.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 216,986 - 108,070 - - - 106,825 60.18%
Div Payout % 35.33% - 14.92% - - - 19.04% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 16.50%
NOSH 1,446,575 1,431,067 1,440,945 1,441,841 1,422,102 1,418,779 1,424,335 1.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.72% 19.86% 22.11% 22.64% 22.82% 20.27% 11.37% -
ROE 8.82% 9.16% 11.02% 12.98% 9.20% 16.43% 10.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 388.24 389.31 382.19 366.54 371.97 382.76 346.61 7.83%
EPS 42.46 43.08 51.27 51.92 55.18 49.28 39.40 5.09%
DPS 15.00 0.00 7.50 0.00 0.00 0.00 7.50 58.53%
NAPS 4.8151 4.7051 4.562 4.00 6.00 3.00 3.8866 15.30%
Adjusted Per Share Value based on latest NOSH - 1,440,963
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.60 50.20 49.62 47.62 47.66 48.93 44.48 8.94%
EPS 5.53 5.55 6.53 6.75 7.07 6.30 5.06 6.08%
DPS 1.95 0.00 0.97 0.00 0.00 0.00 0.96 60.18%
NAPS 0.6276 0.6066 0.5923 0.5196 0.7688 0.3835 0.4988 16.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.23 0.99 0.91 0.96 1.00 1.03 1.00 -
P/RPS 0.32 0.25 0.24 0.26 0.27 0.27 0.29 6.76%
P/EPS 2.90 2.30 1.81 1.85 1.81 2.09 2.54 9.21%
EY 34.52 43.52 55.26 54.09 55.17 47.85 39.40 -8.41%
DY 12.20 0.00 8.24 0.00 0.00 0.00 7.50 38.19%
P/NAPS 0.26 0.21 0.20 0.24 0.17 0.34 0.26 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 1.42 1.07 0.94 0.95 0.98 1.04 1.03 -
P/RPS 0.37 0.27 0.25 0.26 0.26 0.27 0.30 14.96%
P/EPS 3.34 2.48 1.87 1.83 1.78 2.11 2.61 17.81%
EY 29.90 40.26 53.49 54.66 56.30 47.39 38.25 -15.10%
DY 10.56 0.00 7.98 0.00 0.00 0.00 7.28 28.05%
P/NAPS 0.29 0.23 0.21 0.24 0.16 0.35 0.27 4.86%

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