[YTL] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -47.2%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,178,056 1,113,145 1,098,758 1,115,029 1,082,465 1,097,842 963,953 14.26%
PBT 312,799 319,394 245,283 278,879 374,238 287,844 249,105 16.34%
Tax -151,464 -203,279 -14,159 -154,072 -137,843 -179,248 -102,335 29.78%
NP 161,335 116,115 231,124 124,807 236,395 108,596 146,770 6.49%
-
NP to SH 161,335 116,115 231,124 124,807 236,395 108,596 146,770 6.49%
-
Tax Rate 48.42% 63.65% 5.77% 55.25% 36.83% 62.27% 41.08% -
Total Cost 1,016,721 997,030 867,634 990,222 846,070 989,246 817,183 15.63%
-
Net Worth 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 1.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 106,824 - - - 108,742 - -
Div Payout % - 92.00% - - - 100.14% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 1.83%
NOSH 1,396,839 1,424,322 1,442,721 1,447,877 1,450,276 1,449,901 1,450,296 -2.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.70% 10.43% 21.04% 11.19% 21.84% 9.89% 15.23% -
ROE 3.32% 2.72% 4.65% 2.58% 4.98% 2.50% 3.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 84.34 78.15 76.16 77.01 74.64 75.72 66.47 17.15%
EPS 11.55 8.15 16.02 8.62 16.30 7.49 10.12 9.18%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.4765 3.00 3.4452 3.3442 3.276 3.00 3.258 4.41%
Adjusted Per Share Value based on latest NOSH - 1,447,877
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.61 10.03 9.90 10.05 9.75 9.89 8.68 14.28%
EPS 1.45 1.05 2.08 1.12 2.13 0.98 1.32 6.44%
DPS 0.00 0.96 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.4375 0.385 0.4478 0.4362 0.4281 0.3919 0.4257 1.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.82 0.88 0.86 0.81 0.82 0.75 0.64 -
P/RPS 0.97 1.13 1.13 1.05 1.10 0.99 0.96 0.69%
P/EPS 7.10 10.79 5.37 9.40 5.03 10.01 6.32 8.04%
EY 14.09 9.26 18.63 10.64 19.88 9.99 15.81 -7.37%
DY 0.00 8.52 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.24 0.29 0.25 0.24 0.25 0.25 0.20 12.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 0.92 0.82 0.81 0.86 0.81 0.84 0.60 -
P/RPS 1.09 1.05 1.06 1.12 1.09 1.11 0.90 13.58%
P/EPS 7.97 10.06 5.06 9.98 4.97 11.22 5.93 21.72%
EY 12.55 9.94 19.78 10.02 20.12 8.92 16.87 -17.85%
DY 0.00 9.15 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 0.26 0.27 0.24 0.26 0.25 0.28 0.18 27.69%

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