[YTL] QoQ TTM 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- 13.68%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,633,133 4,504,988 4,409,397 4,394,094 4,259,289 4,151,883 4,047,502 9.38%
PBT 1,197,026 1,156,355 1,217,794 1,186,244 1,190,066 1,150,850 1,009,637 11.96%
Tax -549,933 -522,974 -509,353 -485,322 -573,498 -542,321 -533,845 1.98%
NP 647,093 633,381 708,441 700,922 616,568 608,529 475,792 22.63%
-
NP to SH 647,093 633,381 708,441 700,922 616,568 608,529 475,792 22.63%
-
Tax Rate 45.94% 45.23% 41.83% 40.91% 48.19% 47.12% 52.87% -
Total Cost 3,986,040 3,871,607 3,700,956 3,693,172 3,642,721 3,543,354 3,571,710 7.55%
-
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 106,824 106,824 106,824 108,742 108,742 108,742 108,742 -1.17%
Div Payout % 16.51% 16.87% 15.08% 15.51% 17.64% 17.87% 22.86% -
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 13.97% 14.06% 16.07% 15.95% 14.48% 14.66% 11.76% -
ROE 12.87% 13.04% 16.58% 14.10% 12.73% 12.81% 10.94% -
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 337.15 322.51 309.58 304.57 294.17 286.28 279.16 13.34%
EPS 47.09 45.34 49.74 48.58 42.58 41.96 32.82 27.07%
DPS 7.77 7.65 7.50 7.50 7.50 7.50 7.50 2.37%
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 41.74 40.59 39.73 39.59 38.37 37.41 36.47 9.37%
EPS 5.83 5.71 6.38 6.32 5.56 5.48 4.29 22.57%
DPS 0.96 0.96 0.96 0.98 0.98 0.98 0.98 -1.35%
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 0.30 0.25 0.28 0.28 0.28 0.29 0.27 7.24%
P/EPS 2.12 1.81 1.77 1.77 1.90 1.95 2.29 -4.99%
EY 47.09 55.30 56.52 56.49 52.57 51.17 43.75 5.00%
DY 7.77 9.33 8.52 8.72 9.26 9.15 10.00 -15.41%
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 0.29 0.29 0.26 0.27 0.29 0.28 0.30 -2.22%
P/EPS 2.08 2.03 1.65 1.67 2.02 1.93 2.56 -12.87%
EY 48.05 49.29 60.66 59.98 49.52 51.80 39.07 14.71%
DY 7.93 8.31 9.15 9.26 8.72 9.26 8.93 -7.57%
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