[YTL] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -33.33%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,409,398 3,296,252 2,197,494 1,082,465 4,026,837 2,949,660 1,985,707 70.28%
PBT 1,214,258 898,400 653,117 374,238 839,668 721,793 472,688 87.67%
Tax -509,353 -306,074 -291,915 -137,843 -485,106 -354,597 -252,262 59.81%
NP 704,905 592,326 361,202 236,395 354,562 367,196 220,426 117.21%
-
NP to SH 704,905 592,326 361,202 236,395 354,562 367,196 220,426 117.21%
-
Tax Rate 41.95% 34.07% 44.70% 36.83% 57.77% 49.13% 53.37% -
Total Cost 3,704,493 2,703,926 1,836,292 846,070 3,672,275 2,582,464 1,765,281 63.98%
-
Net Worth 4,771,561 4,976,058 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 2.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 107,655 - - - 108,790 - - -
Div Payout % 15.27% - - - 30.68% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 4,771,561 4,976,058 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 2.49%
NOSH 1,435,401 1,444,345 1,448,864 1,450,276 1,450,537 1,450,794 1,451,125 -0.72%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.99% 17.97% 16.44% 21.84% 8.80% 12.45% 11.10% -
ROE 14.77% 11.90% 7.45% 4.98% 8.24% 7.77% 4.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 307.19 228.22 151.67 74.64 277.61 203.31 136.84 71.53%
EPS 48.07 41.01 24.93 16.30 24.44 25.31 15.19 115.69%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.3242 3.4452 3.3442 3.276 2.965 3.258 3.169 3.24%
Adjusted Per Share Value based on latest NOSH - 1,450,276
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.73 29.70 19.80 9.75 36.28 26.58 17.89 70.30%
EPS 6.35 5.34 3.25 2.13 3.19 3.31 1.99 116.89%
DPS 0.97 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.4299 0.4483 0.4365 0.4281 0.3875 0.4259 0.4143 2.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 0.86 0.81 0.82 0.75 0.64 0.59 -
P/RPS 0.29 0.38 0.53 1.10 0.27 0.31 0.43 -23.11%
P/EPS 1.79 2.10 3.25 5.03 3.07 2.53 3.88 -40.32%
EY 55.81 47.69 30.78 19.88 32.59 39.55 25.75 67.55%
DY 8.52 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.25 0.25 0.20 0.19 23.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 0.82 0.81 0.86 0.81 0.84 0.60 0.66 -
P/RPS 0.27 0.35 0.57 1.09 0.30 0.30 0.48 -31.88%
P/EPS 1.67 1.98 3.45 4.97 3.44 2.37 4.34 -47.12%
EY 59.89 50.63 28.99 20.12 29.10 42.18 23.02 89.27%
DY 9.15 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.25 0.28 0.18 0.21 12.33%

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