[YTL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -72.28%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,026,837 2,949,660 1,985,707 978,084 2,587,853 1,880,265 1,267,587 116.55%
PBT 839,668 721,793 472,688 233,025 788,777 559,752 374,801 71.46%
Tax -485,106 -354,597 -252,262 -129,367 -414,897 -307,387 -206,311 77.10%
NP 354,562 367,196 220,426 103,658 373,880 252,365 168,490 64.43%
-
NP to SH 354,562 367,196 220,426 103,658 373,880 252,365 168,490 64.43%
-
Tax Rate 57.77% 49.13% 53.37% 55.52% 52.60% 54.91% 55.05% -
Total Cost 3,672,275 2,582,464 1,765,281 874,426 2,213,973 1,627,900 1,099,097 123.98%
-
Net Worth 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 108,790 - - - 108,770 - - -
Div Payout % 30.68% - - - 29.09% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3.87%
NOSH 1,450,537 1,450,794 1,451,125 1,451,792 1,450,271 1,427,403 1,420,657 1.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.80% 12.45% 11.10% 10.60% 14.45% 13.42% 13.29% -
ROE 8.24% 7.77% 4.79% 2.32% 7.98% 6.25% 4.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 277.61 203.31 136.84 67.37 178.44 131.73 89.23 113.55%
EPS 24.44 25.31 15.19 7.14 25.78 17.68 11.86 62.15%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.965 3.258 3.169 3.077 3.23 2.83 2.86 2.43%
Adjusted Per Share Value based on latest NOSH - 1,451,792
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.29 26.58 17.90 8.82 23.32 16.95 11.42 116.60%
EPS 3.20 3.31 1.99 0.93 3.37 2.27 1.52 64.48%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.3876 0.426 0.4145 0.4026 0.4222 0.3641 0.3662 3.86%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.75 0.64 0.59 0.65 0.89 0.92 0.90 -
P/RPS 0.27 0.31 0.43 0.96 0.50 0.70 1.01 -58.60%
P/EPS 3.07 2.53 3.88 9.10 3.45 5.20 7.59 -45.39%
EY 32.59 39.55 25.75 10.98 28.97 19.22 13.18 83.16%
DY 10.00 0.00 0.00 0.00 8.43 0.00 0.00 -
P/NAPS 0.25 0.20 0.19 0.21 0.28 0.33 0.31 -13.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 0.84 0.60 0.66 0.60 0.79 0.93 0.87 -
P/RPS 0.30 0.30 0.48 0.89 0.44 0.71 0.98 -54.67%
P/EPS 3.44 2.37 4.34 8.40 3.06 5.26 7.34 -39.74%
EY 29.10 42.18 23.02 11.90 32.63 19.01 13.63 66.03%
DY 8.93 0.00 0.00 0.00 9.49 0.00 0.00 -
P/NAPS 0.28 0.18 0.21 0.19 0.24 0.33 0.30 -4.50%

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