[YTL] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 2.16%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,116,432 4,936,850 4,759,739 4,633,133 4,504,988 4,409,397 4,394,094 10.66%
PBT 1,301,951 1,256,603 1,269,695 1,197,026 1,156,355 1,217,794 1,186,244 6.39%
Tax -621,588 -690,048 -708,457 -549,933 -522,974 -509,353 -485,322 17.91%
NP 680,363 566,555 561,238 647,093 633,381 708,441 700,922 -1.96%
-
NP to SH 580,047 566,555 561,238 647,093 633,381 708,441 700,922 -11.84%
-
Tax Rate 47.74% 54.91% 55.80% 45.94% 45.23% 41.83% 40.91% -
Total Cost 4,436,069 4,370,295 4,198,501 3,986,040 3,871,607 3,700,956 3,693,172 12.98%
-
Net Worth 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 -9.81%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 107,026 107,026 106,824 106,824 106,824 106,824 108,742 -1.05%
Div Payout % 18.45% 18.89% 19.03% 16.51% 16.87% 15.08% 15.51% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 -9.81%
NOSH 1,418,779 1,427,015 1,380,883 1,374,196 1,396,839 1,424,322 1,442,721 -1.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.30% 11.48% 11.79% 13.97% 14.06% 16.07% 15.95% -
ROE 13.63% 13.23% 12.46% 12.87% 13.04% 16.58% 14.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 360.62 345.96 344.69 337.15 322.51 309.58 304.57 11.90%
EPS 40.88 39.70 40.64 47.09 45.34 49.74 48.58 -10.85%
DPS 7.54 7.50 7.74 7.77 7.65 7.50 7.50 0.35%
NAPS 3.00 3.00 3.2632 3.659 3.4765 3.00 3.4452 -8.80%
Adjusted Per Share Value based on latest NOSH - 1,374,196
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.10 44.48 42.88 41.74 40.59 39.73 39.59 10.67%
EPS 5.23 5.10 5.06 5.83 5.71 6.38 6.32 -11.84%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.98 -1.36%
NAPS 0.3835 0.3857 0.406 0.453 0.4375 0.385 0.4478 -9.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.03 1.00 1.06 1.00 0.82 0.88 0.86 -
P/RPS 0.29 0.29 0.31 0.30 0.25 0.28 0.28 2.36%
P/EPS 2.52 2.52 2.61 2.12 1.81 1.77 1.77 26.52%
EY 39.69 39.70 38.34 47.09 55.30 56.52 56.49 -20.95%
DY 7.32 7.50 7.30 7.77 9.33 8.52 8.72 -11.00%
P/NAPS 0.34 0.33 0.32 0.27 0.24 0.29 0.25 22.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 1.04 1.03 0.97 0.98 0.92 0.82 0.81 -
P/RPS 0.29 0.30 0.28 0.29 0.29 0.26 0.27 4.87%
P/EPS 2.54 2.59 2.39 2.08 2.03 1.65 1.67 32.22%
EY 39.31 38.55 41.90 48.05 49.29 60.66 59.98 -24.52%
DY 7.25 7.28 7.98 7.93 8.31 9.15 9.26 -15.03%
P/NAPS 0.35 0.34 0.30 0.27 0.26 0.27 0.24 28.56%

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