[YTL] QoQ Cumulative 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- 26.08%
YoY- -20.39%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,963,730 2,644,886 1,357,638 4,936,850 3,646,594 2,421,230 1,178,056 124.70%
PBT 1,146,134 777,637 358,147 1,256,603 950,301 632,349 312,799 137.86%
Tax -248,622 -174,177 -83,004 -695,414 -505,178 -332,495 -151,464 39.19%
NP 897,512 603,460 275,143 561,189 445,123 299,854 161,335 214.28%
-
NP to SH 561,484 392,291 174,827 561,189 445,123 299,854 161,335 129.82%
-
Tax Rate 21.69% 22.40% 23.18% 55.34% 53.16% 52.58% 48.42% -
Total Cost 3,066,218 2,041,426 1,082,495 4,375,661 3,201,471 2,121,376 1,016,721 108.87%
-
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 9.74% 4.60% 4.11% 10.14% 9.97% 5.93% 3.32% -
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 274.91 185.98 95.69 346.61 266.50 175.22 84.34 119.99%
EPS 38.94 27.59 12.32 39.40 32.53 21.70 11.55 125.00%
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 35.71 23.83 12.23 44.48 32.85 21.81 10.61 124.75%
EPS 5.06 3.53 1.58 5.06 4.01 2.70 1.45 130.24%
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 0.35 0.54 1.08 0.29 0.40 0.57 0.97 -49.34%
P/EPS 2.47 3.63 8.36 2.54 3.26 4.61 7.10 -50.56%
EY 40.56 27.59 11.96 39.40 30.69 21.70 14.09 102.49%
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 0.35 0.53 1.09 0.30 0.36 0.56 1.09 -53.14%
P/EPS 2.44 3.55 8.44 2.61 2.98 4.52 7.97 -54.60%
EY 40.99 28.15 11.85 38.25 33.54 22.14 12.55 120.29%
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