[YTL] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 0.95%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,253,986 5,160,506 5,116,432 4,936,850 4,759,739 4,633,133 4,504,988 10.80%
PBT 1,452,436 1,401,891 1,301,951 1,256,603 1,269,695 1,197,026 1,156,355 16.42%
Tax -433,492 -531,730 -621,588 -690,048 -708,457 -549,933 -522,974 -11.76%
NP 1,018,944 870,161 680,363 566,555 561,238 647,093 633,381 37.33%
-
NP to SH 682,916 658,992 580,047 566,555 561,238 647,093 633,381 5.15%
-
Tax Rate 29.85% 37.93% 47.74% 54.91% 55.80% 45.94% 45.23% -
Total Cost 4,235,042 4,290,345 4,436,069 4,370,295 4,198,501 3,986,040 3,871,607 6.16%
-
Net Worth 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 12.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 107,026 107,026 107,026 107,026 106,824 106,824 106,824 0.12%
Div Payout % 15.67% 16.24% 18.45% 18.89% 19.03% 16.51% 16.87% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 12.11%
NOSH 1,440,963 1,428,494 1,418,779 1,427,015 1,380,883 1,374,196 1,396,839 2.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.39% 16.86% 13.30% 11.48% 11.79% 13.97% 14.06% -
ROE 11.85% 7.69% 13.63% 13.23% 12.46% 12.87% 13.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 364.62 361.25 360.62 345.96 344.69 337.15 322.51 8.53%
EPS 47.39 46.13 40.88 39.70 40.64 47.09 45.34 2.99%
DPS 7.50 7.49 7.54 7.50 7.74 7.77 7.65 -1.31%
NAPS 4.00 6.00 3.00 3.00 3.2632 3.659 3.4765 9.81%
Adjusted Per Share Value based on latest NOSH - 1,427,015
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.34 46.49 46.10 44.48 42.88 41.74 40.59 10.81%
EPS 6.15 5.94 5.23 5.10 5.06 5.83 5.71 5.07%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.00%
NAPS 0.5193 0.7722 0.3835 0.3857 0.406 0.453 0.4375 12.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.96 1.00 1.03 1.00 1.06 1.00 0.82 -
P/RPS 0.26 0.28 0.29 0.29 0.31 0.30 0.25 2.65%
P/EPS 2.03 2.17 2.52 2.52 2.61 2.12 1.81 7.95%
EY 49.37 46.13 39.69 39.70 38.34 47.09 55.30 -7.28%
DY 7.81 7.49 7.32 7.50 7.30 7.77 9.33 -11.18%
P/NAPS 0.24 0.17 0.34 0.33 0.32 0.27 0.24 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.95 0.98 1.04 1.03 0.97 0.98 0.92 -
P/RPS 0.26 0.27 0.29 0.30 0.28 0.29 0.29 -7.02%
P/EPS 2.00 2.12 2.54 2.59 2.39 2.08 2.03 -0.98%
EY 49.89 47.07 39.31 38.55 41.90 48.05 49.29 0.81%
DY 7.89 7.65 7.25 7.28 7.98 7.93 8.31 -3.40%
P/NAPS 0.24 0.16 0.35 0.34 0.30 0.27 0.26 -5.20%

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