[YTL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 66.58%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,197,494 1,082,465 4,026,837 2,949,660 1,985,707 978,084 2,587,853 -10.30%
PBT 653,117 374,238 839,668 721,793 472,688 233,025 788,777 -11.79%
Tax -291,915 -137,843 -485,106 -354,597 -252,262 -129,367 -414,897 -20.84%
NP 361,202 236,395 354,562 367,196 220,426 103,658 373,880 -2.26%
-
NP to SH 361,202 236,395 354,562 367,196 220,426 103,658 373,880 -2.26%
-
Tax Rate 44.70% 36.83% 57.77% 49.13% 53.37% 55.52% 52.60% -
Total Cost 1,836,292 846,070 3,672,275 2,582,464 1,765,281 874,426 2,213,973 -11.69%
-
Net Worth 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 2.27%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 108,790 - - - 108,770 -
Div Payout % - - 30.68% - - - 29.09% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,845,293 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 2.27%
NOSH 1,448,864 1,450,276 1,450,537 1,450,794 1,451,125 1,451,792 1,450,271 -0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.44% 21.84% 8.80% 12.45% 11.10% 10.60% 14.45% -
ROE 7.45% 4.98% 8.24% 7.77% 4.79% 2.32% 7.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 151.67 74.64 277.61 203.31 136.84 67.37 178.44 -10.24%
EPS 24.93 16.30 24.44 25.31 15.19 7.14 25.78 -2.20%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.3442 3.276 2.965 3.258 3.169 3.077 3.23 2.33%
Adjusted Per Share Value based on latest NOSH - 1,450,296
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.80 9.75 36.28 26.58 17.89 8.81 23.32 -10.30%
EPS 3.25 2.13 3.19 3.31 1.99 0.93 3.37 -2.38%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.98 -
NAPS 0.4365 0.4281 0.3875 0.4259 0.4143 0.4025 0.422 2.27%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.81 0.82 0.75 0.64 0.59 0.65 0.89 -
P/RPS 0.53 1.10 0.27 0.31 0.43 0.96 0.50 3.94%
P/EPS 3.25 5.03 3.07 2.53 3.88 9.10 3.45 -3.89%
EY 30.78 19.88 32.59 39.55 25.75 10.98 28.97 4.11%
DY 0.00 0.00 10.00 0.00 0.00 0.00 8.43 -
P/NAPS 0.24 0.25 0.25 0.20 0.19 0.21 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.86 0.81 0.84 0.60 0.66 0.60 0.79 -
P/RPS 0.57 1.09 0.30 0.30 0.48 0.89 0.44 18.78%
P/EPS 3.45 4.97 3.44 2.37 4.34 8.40 3.06 8.30%
EY 28.99 20.12 29.10 42.18 23.02 11.90 32.63 -7.56%
DY 0.00 0.00 8.93 0.00 0.00 0.00 9.49 -
P/NAPS 0.26 0.25 0.28 0.18 0.21 0.19 0.24 5.46%

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