[YTL] QoQ 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- -14.7%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,097,842 963,953 1,007,623 978,084 707,588 612,678 645,469 42.62%
PBT 287,844 249,105 239,663 233,025 229,025 184,951 188,041 32.92%
Tax -179,248 -102,335 -122,895 -129,367 -107,510 -101,076 -101,365 46.38%
NP 108,596 146,770 116,768 103,658 121,515 83,875 86,676 16.26%
-
NP to SH 108,596 146,770 116,768 103,658 121,515 83,875 86,676 16.26%
-
Tax Rate 62.27% 41.08% 51.28% 55.52% 46.94% 54.65% 53.91% -
Total Cost 989,246 817,183 890,855 874,426 586,073 528,803 558,793 46.49%
-
Net Worth 4,349,705 4,725,065 4,596,742 4,467,166 4,845,597 4,078,457 4,063,825 4.64%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 108,742 - - - 112,513 - - -
Div Payout % 100.14% - - - 92.59% - - -
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 4,349,705 4,725,065 4,596,742 4,467,166 4,845,597 4,078,457 4,063,825 4.64%
NOSH 1,449,901 1,450,296 1,450,534 1,451,792 1,500,185 1,441,151 1,420,918 1.35%
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 9.89% 15.23% 11.59% 10.60% 17.17% 13.69% 13.43% -
ROE 2.50% 3.11% 2.54% 2.32% 2.51% 2.06% 2.13% -
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 75.72 66.47 69.47 67.37 47.17 42.51 45.43 40.70%
EPS 7.49 10.12 8.05 7.14 8.10 5.82 6.10 14.70%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.00 3.258 3.169 3.077 3.23 2.83 2.86 3.24%
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 9.89 8.68 9.08 8.81 6.38 5.52 5.82 42.54%
EPS 0.98 1.32 1.05 0.93 1.09 0.76 0.78 16.48%
DPS 0.98 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3919 0.4257 0.4142 0.4025 0.4366 0.3675 0.3661 4.65%
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 0.99 0.96 0.85 0.96 1.89 2.16 1.98 -37.08%
P/EPS 10.01 6.32 7.33 9.10 10.99 15.81 14.75 -22.82%
EY 9.99 15.81 13.64 10.98 9.10 6.33 6.78 29.57%
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 1.11 0.90 0.95 0.89 1.67 2.19 1.92 -30.67%
P/EPS 11.22 5.93 8.20 8.40 9.75 15.98 14.26 -14.80%
EY 8.92 16.87 12.20 11.90 10.25 6.26 7.01 17.47%
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