[YTL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 29.05%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,285,733 2,808,088 1,392,821 5,507,193 3,963,730 2,644,886 1,357,638 115.34%
PBT 1,091,410 724,635 364,140 1,497,410 1,146,134 777,637 358,147 110.33%
Tax -277,622 -170,962 -87,595 -279,526 -248,622 -174,177 -83,004 123.81%
NP 813,788 553,673 276,545 1,217,884 897,512 603,460 275,143 106.18%
-
NP to SH 402,991 307,108 154,126 724,573 561,484 392,291 174,827 74.58%
-
Tax Rate 25.44% 23.59% 24.06% 18.67% 21.69% 22.40% 23.18% -
Total Cost 3,471,945 2,254,415 1,116,276 4,289,309 3,066,218 2,041,426 1,082,495 117.64%
-
Net Worth 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 36.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 111,941 108,493 - 108,070 - - - -
Div Payout % 27.78% 35.33% - 14.92% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 36.95%
NOSH 1,492,559 1,446,575 1,431,067 1,440,945 1,441,841 1,422,102 1,418,779 3.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.99% 19.72% 19.86% 22.11% 22.64% 22.82% 20.27% -
ROE 5.91% 4.41% 2.29% 11.02% 9.74% 4.60% 4.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 287.14 194.12 97.33 382.19 274.91 185.98 95.69 108.18%
EPS 27.00 21.23 10.77 51.27 38.94 27.59 12.32 68.80%
DPS 7.50 7.50 0.00 7.50 0.00 0.00 0.00 -
NAPS 4.5684 4.8151 4.7051 4.562 4.00 6.00 3.00 32.39%
Adjusted Per Share Value based on latest NOSH - 1,438,871
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.61 25.30 12.55 49.62 35.71 23.83 12.23 115.35%
EPS 3.63 2.77 1.39 6.53 5.06 3.53 1.58 74.20%
DPS 1.01 0.98 0.00 0.97 0.00 0.00 0.00 -
NAPS 0.6143 0.6276 0.6067 0.5923 0.5196 0.7688 0.3835 36.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.28 1.23 0.99 0.91 0.96 1.00 1.03 -
P/RPS 0.45 0.63 1.02 0.24 0.35 0.54 1.08 -44.24%
P/EPS 4.74 5.79 9.19 1.81 2.47 3.63 8.36 -31.51%
EY 21.09 17.26 10.88 55.26 40.56 27.59 11.96 46.00%
DY 5.86 6.10 0.00 8.24 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.21 0.20 0.24 0.17 0.34 -12.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 1.61 1.42 1.07 0.94 0.95 0.98 1.04 -
P/RPS 0.56 0.73 1.10 0.25 0.35 0.53 1.09 -35.87%
P/EPS 5.96 6.69 9.94 1.87 2.44 3.55 8.44 -20.71%
EY 16.77 14.95 10.07 53.49 40.99 28.15 11.85 26.07%
DY 4.66 5.28 0.00 7.98 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.21 0.24 0.16 0.35 0.00%

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