[YTL] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 2.38%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,507,193 5,253,986 5,160,506 5,116,432 4,936,850 4,759,739 4,633,133 12.24%
PBT 1,497,410 1,452,436 1,401,891 1,301,951 1,256,603 1,269,695 1,197,026 16.14%
Tax -279,526 -433,492 -531,730 -621,588 -690,048 -708,457 -549,933 -36.38%
NP 1,217,884 1,018,944 870,161 680,363 566,555 561,238 647,093 52.61%
-
NP to SH 756,997 682,916 658,992 580,047 566,555 561,238 647,093 11.05%
-
Tax Rate 18.67% 29.85% 37.93% 47.74% 54.91% 55.80% 45.94% -
Total Cost 4,289,309 4,235,042 4,290,345 4,436,069 4,370,295 4,198,501 3,986,040 5.02%
-
Net Worth 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 23.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 107,915 107,026 107,026 107,026 107,026 106,824 106,824 0.68%
Div Payout % 14.26% 15.67% 16.24% 18.45% 18.89% 19.03% 16.51% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 23.88%
NOSH 1,438,871 1,440,963 1,428,494 1,418,779 1,427,015 1,380,883 1,374,196 3.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.11% 19.39% 16.86% 13.30% 11.48% 11.79% 13.97% -
ROE 10.93% 11.85% 7.69% 13.63% 13.23% 12.46% 12.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 382.74 364.62 361.25 360.62 345.96 344.69 337.15 8.84%
EPS 52.61 47.39 46.13 40.88 39.70 40.64 47.09 7.69%
DPS 7.50 7.50 7.49 7.54 7.50 7.74 7.77 -2.33%
NAPS 4.8146 4.00 6.00 3.00 3.00 3.2632 3.659 20.13%
Adjusted Per Share Value based on latest NOSH - 1,418,779
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 49.62 47.34 46.49 46.10 44.48 42.88 41.74 12.25%
EPS 6.82 6.15 5.94 5.23 5.10 5.06 5.83 11.05%
DPS 0.97 0.96 0.96 0.96 0.96 0.96 0.96 0.69%
NAPS 0.6241 0.5193 0.7722 0.3835 0.3857 0.406 0.453 23.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.91 0.96 1.00 1.03 1.00 1.06 1.00 -
P/RPS 0.24 0.26 0.28 0.29 0.29 0.31 0.30 -13.85%
P/EPS 1.73 2.03 2.17 2.52 2.52 2.61 2.12 -12.70%
EY 57.81 49.37 46.13 39.69 39.70 38.34 47.09 14.69%
DY 8.24 7.81 7.49 7.32 7.50 7.30 7.77 4.00%
P/NAPS 0.19 0.24 0.17 0.34 0.33 0.32 0.27 -20.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 0.94 0.95 0.98 1.04 1.03 0.97 0.98 -
P/RPS 0.25 0.26 0.27 0.29 0.30 0.28 0.29 -9.44%
P/EPS 1.79 2.00 2.12 2.54 2.59 2.39 2.08 -9.55%
EY 55.97 49.89 47.07 39.31 38.55 41.90 48.05 10.73%
DY 7.98 7.89 7.65 7.25 7.28 7.98 7.93 0.42%
P/NAPS 0.20 0.24 0.16 0.35 0.34 0.30 0.27 -18.17%

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