[YTL] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 85.19%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,243,174 1,178,056 1,113,145 1,098,758 1,115,029 1,082,465 1,097,842 8.60%
PBT 319,550 312,799 319,394 245,283 278,879 374,238 287,844 7.18%
Tax -181,031 -151,464 -203,279 -14,159 -154,072 -137,843 -179,248 0.65%
NP 138,519 161,335 116,115 231,124 124,807 236,395 108,596 17.52%
-
NP to SH 138,519 161,335 116,115 231,124 124,807 236,395 108,596 17.52%
-
Tax Rate 56.65% 48.42% 63.65% 5.77% 55.25% 36.83% 62.27% -
Total Cost 1,104,655 1,016,721 997,030 867,634 990,222 846,070 989,246 7.59%
-
Net Worth 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 4,349,705 10.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 106,824 - - - 108,742 -
Div Payout % - - 92.00% - - - 100.14% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 4,349,705 10.09%
NOSH 1,374,196 1,396,839 1,424,322 1,442,721 1,447,877 1,450,276 1,449,901 -3.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.14% 13.70% 10.43% 21.04% 11.19% 21.84% 9.89% -
ROE 2.75% 3.32% 2.72% 4.65% 2.58% 4.98% 2.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 90.47 84.34 78.15 76.16 77.01 74.64 75.72 12.53%
EPS 10.08 11.55 8.15 16.02 8.62 16.30 7.49 21.78%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.659 3.4765 3.00 3.4452 3.3442 3.276 3.00 14.08%
Adjusted Per Share Value based on latest NOSH - 1,442,721
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.20 10.61 10.03 9.90 10.05 9.75 9.89 8.60%
EPS 1.25 1.45 1.05 2.08 1.12 2.13 0.98 17.52%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.98 -
NAPS 0.453 0.4375 0.385 0.4478 0.4362 0.4281 0.3919 10.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.82 0.88 0.86 0.81 0.82 0.75 -
P/RPS 1.11 0.97 1.13 1.13 1.05 1.10 0.99 7.88%
P/EPS 9.92 7.10 10.79 5.37 9.40 5.03 10.01 -0.59%
EY 10.08 14.09 9.26 18.63 10.64 19.88 9.99 0.59%
DY 0.00 0.00 8.52 0.00 0.00 0.00 10.00 -
P/NAPS 0.27 0.24 0.29 0.25 0.24 0.25 0.25 5.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.98 0.92 0.82 0.81 0.86 0.81 0.84 -
P/RPS 1.08 1.09 1.05 1.06 1.12 1.09 1.11 -1.80%
P/EPS 9.72 7.97 10.06 5.06 9.98 4.97 11.22 -9.08%
EY 10.29 12.55 9.94 19.78 10.02 20.12 8.92 9.94%
DY 0.00 0.00 9.15 0.00 0.00 0.00 8.93 -
P/NAPS 0.27 0.26 0.27 0.24 0.26 0.25 0.28 -2.38%

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