[YTL] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 38.94%
YoY- -31.75%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,290,256 1,225,364 1,243,174 1,178,056 1,113,145 1,098,758 1,115,029 10.22%
PBT 306,302 317,952 319,550 312,799 319,394 245,283 278,879 6.45%
Tax -184,870 -172,683 -181,031 -151,464 -203,279 -14,159 -154,072 12.93%
NP 121,432 145,269 138,519 161,335 116,115 231,124 124,807 -1.81%
-
NP to SH 121,432 145,269 138,519 161,335 116,115 231,124 124,807 -1.81%
-
Tax Rate 60.36% 54.31% 56.65% 48.42% 63.65% 5.77% 55.25% -
Total Cost 1,168,824 1,080,095 1,104,655 1,016,721 997,030 867,634 990,222 11.70%
-
Net Worth 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 -7.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 107,026 - - - 106,824 - - -
Div Payout % 88.14% - - - 92.00% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 -7.88%
NOSH 1,427,015 1,380,883 1,374,196 1,396,839 1,424,322 1,442,721 1,447,877 -0.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.41% 11.86% 11.14% 13.70% 10.43% 21.04% 11.19% -
ROE 2.84% 3.22% 2.75% 3.32% 2.72% 4.65% 2.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 90.42 88.74 90.47 84.34 78.15 76.16 77.01 11.30%
EPS 8.51 10.52 10.08 11.55 8.15 16.02 8.62 -0.85%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.00 3.2632 3.659 3.4765 3.00 3.4452 3.3442 -6.99%
Adjusted Per Share Value based on latest NOSH - 1,396,839
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.62 11.04 11.20 10.61 10.03 9.90 10.05 10.17%
EPS 1.09 1.31 1.25 1.45 1.05 2.08 1.12 -1.79%
DPS 0.96 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.3857 0.406 0.453 0.4375 0.385 0.4478 0.4362 -7.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.06 1.00 0.82 0.88 0.86 0.81 -
P/RPS 1.11 1.19 1.11 0.97 1.13 1.13 1.05 3.77%
P/EPS 11.75 10.08 9.92 7.10 10.79 5.37 9.40 16.05%
EY 8.51 9.92 10.08 14.09 9.26 18.63 10.64 -13.84%
DY 7.50 0.00 0.00 0.00 8.52 0.00 0.00 -
P/NAPS 0.33 0.32 0.27 0.24 0.29 0.25 0.24 23.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 1.03 0.97 0.98 0.92 0.82 0.81 0.86 -
P/RPS 1.14 1.09 1.08 1.09 1.05 1.06 1.12 1.18%
P/EPS 12.10 9.22 9.72 7.97 10.06 5.06 9.98 13.71%
EY 8.26 10.85 10.29 12.55 9.94 19.78 10.02 -12.09%
DY 7.28 0.00 0.00 0.00 9.15 0.00 0.00 -
P/NAPS 0.34 0.30 0.27 0.26 0.27 0.24 0.26 19.60%

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