[YTL] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -26.01%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,098,758 1,115,029 1,082,465 1,097,842 963,953 1,007,623 978,084 8.05%
PBT 245,283 278,879 374,238 287,844 249,105 239,663 233,025 3.47%
Tax -14,159 -154,072 -137,843 -179,248 -102,335 -122,895 -129,367 -77.08%
NP 231,124 124,807 236,395 108,596 146,770 116,768 103,658 70.58%
-
NP to SH 231,124 124,807 236,395 108,596 146,770 116,768 103,658 70.58%
-
Tax Rate 5.77% 55.25% 36.83% 62.27% 41.08% 51.28% 55.52% -
Total Cost 867,634 990,222 846,070 989,246 817,183 890,855 874,426 -0.51%
-
Net Worth 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 7.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 108,742 - - - -
Div Payout % - - - 100.14% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 7.36%
NOSH 1,442,721 1,447,877 1,450,276 1,449,901 1,450,296 1,450,534 1,451,792 -0.41%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.04% 11.19% 21.84% 9.89% 15.23% 11.59% 10.60% -
ROE 4.65% 2.58% 4.98% 2.50% 3.11% 2.54% 2.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.16 77.01 74.64 75.72 66.47 69.47 67.37 8.51%
EPS 16.02 8.62 16.30 7.49 10.12 8.05 7.14 71.30%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.4452 3.3442 3.276 3.00 3.258 3.169 3.077 7.81%
Adjusted Per Share Value based on latest NOSH - 1,449,901
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.90 10.05 9.75 9.89 8.68 9.08 8.81 8.07%
EPS 2.08 1.12 2.13 0.98 1.32 1.05 0.93 70.93%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4478 0.4362 0.4281 0.3919 0.4257 0.4141 0.4025 7.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.86 0.81 0.82 0.75 0.64 0.59 0.65 -
P/RPS 1.13 1.05 1.10 0.99 0.96 0.85 0.96 11.47%
P/EPS 5.37 9.40 5.03 10.01 6.32 7.33 9.10 -29.62%
EY 18.63 10.64 19.88 9.99 15.81 13.64 10.98 42.21%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.25 0.20 0.19 0.21 12.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 0.81 0.86 0.81 0.84 0.60 0.66 0.60 -
P/RPS 1.06 1.12 1.09 1.11 0.90 0.95 0.89 12.34%
P/EPS 5.06 9.98 4.97 11.22 5.93 8.20 8.40 -28.65%
EY 19.78 10.02 20.12 8.92 16.87 12.20 11.90 40.27%
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.28 0.18 0.21 0.19 16.83%

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