[YTL] YoY Annual (Unaudited) 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

YoY- -20.39%

Quarter Report

YTL Corp 4Q300605.pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annual (Unaudited) Result
Revenue	6,549,860	6,015,309	5,507,193	4,936,850	4,409,398	4,026,837	2,587,853	16.72%
YoY %	8.89%	9.23%	11.55%	11.96%	9.50%	55.61%	-	-
Horiz. %	253.10%	232.44%	212.81%	190.77%	170.39%	155.61%	100.00%	-
PBT	1,829,842	1,555,744	1,497,410	1,256,603	1,214,258	839,668	788,777	15.04%
YoY %	17.62%	3.90%	19.16%	3.49%	44.61%	6.45%	-	-
Horiz. %	231.98%	197.23%	189.84%	159.31%	153.94%	106.45%	100.00%	-
Tax	-453,355	-90,869	-279,526	-695,414	-509,353	-485,106	-414,897	1.48%
YoY %	-398.91%	67.49%	59.80%	-36.53%	-5.00%	-16.92%	-	-
Horiz. %	109.27%	21.90%	67.37%	167.61%	122.77%	116.92%	100.00%	-
NP	1,376,487	1,464,875	1,217,884	561,189	704,905	354,562	373,880	24.23%
YoY %	-6.03%	20.28%	117.02%	-20.39%	98.81%	-5.17%	-	-
Horiz. %	368.16%	391.80%	325.74%	150.10%	188.54%	94.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	769,786	762,444	724,573	561,189	704,905	354,562	373,880	12.77%
YoY %	0.96%	5.23%	29.11%	-20.39%	98.81%	-5.17%	-	-
Horiz. %	205.89%	203.93%	193.80%	150.10%	188.54%	94.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.78%	5.84%	18.67%	55.34%	41.95%	57.77%	52.60%	-
YoY %	324.32%	-68.72%	-66.26%	31.92%	-27.38%	9.83%	-	-
Horiz. %	47.11%	11.10%	35.49%	105.21%	79.75%	109.83%	100.00%	-
Total Cost	5,173,373	4,550,434	4,289,309	4,375,661	3,704,493	3,672,275	2,213,973	15.18%
YoY %	13.69%	6.09%	-1.97%	18.12%	0.88%	65.87%	-	-
Horiz. %	233.67%	205.53%	193.74%	197.64%	167.32%	165.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,254,698	7,272,774	6,573,593	5,535,821	4,771,561	4,300,844	4,684,376	9.89%
YoY %	13.50%	10.64%	18.75%	16.02%	10.94%	-8.19%	-	-
Horiz. %	176.22%	155.26%	140.33%	118.18%	101.86%	91.81%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	373,888	374,815	108,070	106,825	107,655	108,790	108,770	22.82%
YoY %	-0.25%	246.83%	1.17%	-0.77%	-1.04%	0.02%	-	-
Horiz. %	343.74%	344.59%	99.36%	98.21%	98.97%	100.02%	100.00%	-
Div Payout %	48.57%	49.16%	14.92%	19.04%	15.27%	30.68%	29.09%	-
YoY %	-1.20%	229.49%	-21.64%	24.69%	-50.23%	5.47%	-	-
Horiz. %	166.96%	168.99%	51.29%	65.45%	52.49%	105.47%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	8,254,698	7,272,774	6,573,593	5,535,821	4,771,561	4,300,844	4,684,376	9.89%
YoY %	13.50%	10.64%	18.75%	16.02%	10.94%	-8.19%	-	-
Horiz. %	176.22%	155.26%	140.33%	118.18%	101.86%	91.81%	100.00%	-
NOSH	1,495,552	1,499,262	1,440,945	1,424,335	1,435,401	1,450,537	1,450,271	0.51%
YoY %	-0.25%	4.05%	1.17%	-0.77%	-1.04%	0.02%	-	-
Horiz. %	103.12%	103.38%	99.36%	98.21%	98.97%	100.02%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	21.02%	24.35%	22.11%	11.37%	15.99%	8.80%	14.45%	-
YoY %	-13.68%	10.13%	94.46%	-28.89%	81.70%	-39.10%	-	-
Horiz. %	145.47%	168.51%	153.01%	78.69%	110.66%	60.90%	100.00%	-
ROE	9.33%	10.48%	11.02%	10.14%	14.77%	8.24%	7.98%	-
YoY %	-10.97%	-4.90%	8.68%	-31.35%	79.25%	3.26%	-	-
Horiz. %	116.92%	131.33%	138.10%	127.07%	185.09%	103.26%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	437.96	401.22	382.19	346.61	307.19	277.61	178.44	16.12%
YoY %	9.16%	4.98%	10.27%	12.83%	10.66%	55.58%	-	-
Horiz. %	245.44%	224.85%	214.18%	194.24%	172.15%	155.58%	100.00%	-
EPS	51.54	51.87	51.27	39.40	48.07	24.44	25.78	12.22%
YoY %	-0.64%	1.17%	30.13%	-18.04%	96.69%	-5.20%	-	-
Horiz. %	199.92%	201.20%	198.88%	152.83%	186.46%	94.80%	100.00%	-
DPS	25.00	25.00	7.50	7.50	7.50	7.50	7.50	22.19%
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	333.33%	333.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.5195	4.8509	4.562	3.8866	3.3242	2.965	3.23	9.33%
YoY %	13.78%	6.33%	17.38%	16.92%	12.11%	-8.20%	-	-
Horiz. %	170.88%	150.18%	141.24%	120.33%	102.92%	91.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,427,015
RPS	59.01	54.20	49.62	44.48	39.73	36.28	23.32	16.71%
YoY %	8.87%	9.23%	11.56%	11.96%	9.51%	55.57%	-	-
Horiz. %	253.04%	232.42%	212.78%	190.74%	170.37%	155.57%	100.00%	-
EPS	6.94	6.87	6.53	5.06	6.35	3.19	3.37	12.78%
YoY %	1.02%	5.21%	29.05%	-20.31%	99.06%	-5.34%	-	-
Horiz. %	205.93%	203.86%	193.77%	150.15%	188.43%	94.66%	100.00%	-
DPS	3.37	3.38	0.97	0.96	0.97	0.98	0.98	22.83%
YoY %	-0.30%	248.45%	1.04%	-1.03%	-1.02%	0.00%	-	-
Horiz. %	343.88%	344.90%	98.98%	97.96%	98.98%	100.00%	100.00%	-
NAPS	0.7437	0.6552	0.5923	0.4988	0.4299	0.3875	0.422	9.89%
YoY %	13.51%	10.62%	18.74%	16.03%	10.94%	-8.18%	-	-
Horiz. %	176.23%	155.26%	140.36%	118.20%	101.87%	91.82%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.27	1.55	0.91	1.00	0.88	0.75	0.89	-
P/RPS	0.29	0.39	0.24	0.29	0.29	0.27	0.50	-8.67%
YoY %	-25.64%	62.50%	-17.24%	0.00%	7.41%	-46.00%	-	-
Horiz. %	58.00%	78.00%	48.00%	58.00%	58.00%	54.00%	100.00%	-
P/EPS	2.47	3.05	1.81	2.54	1.79	3.07	3.45	-5.41%
YoY %	-19.02%	68.51%	-28.74%	41.90%	-41.69%	-11.01%	-	-
Horiz. %	71.59%	88.41%	52.46%	73.62%	51.88%	88.99%	100.00%	-
EY	40.53	32.81	55.26	39.40	55.81	32.59	28.97	5.75%
YoY %	23.53%	-40.63%	40.25%	-29.40%	71.25%	12.50%	-	-
Horiz. %	139.90%	113.26%	190.75%	136.00%	192.65%	112.50%	100.00%	-
DY	19.69	16.13	8.24	7.50	8.52	10.00	8.43	15.17%
YoY %	22.07%	95.75%	9.87%	-11.97%	-14.80%	18.62%	-	-
Horiz. %	233.57%	191.34%	97.75%	88.97%	101.07%	118.62%	100.00%	-
P/NAPS	0.23	0.32	0.20	0.26	0.26	0.25	0.28	-3.22%
YoY %	-28.12%	60.00%	-23.08%	0.00%	4.00%	-10.71%	-	-
Horiz. %	82.14%	114.29%	71.43%	92.86%	92.86%	89.29%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	23/08/07	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	-
Price	1.14	1.38	0.94	1.03	0.82	0.84	0.79	-
P/RPS	0.26	0.34	0.25	0.30	0.27	0.30	0.44	-8.38%
YoY %	-23.53%	36.00%	-16.67%	11.11%	-10.00%	-31.82%	-	-
Horiz. %	59.09%	77.27%	56.82%	68.18%	61.36%	68.18%	100.00%	-
P/EPS	2.21	2.71	1.87	2.61	1.67	3.44	3.06	-5.27%
YoY %	-18.45%	44.92%	-28.35%	56.29%	-51.45%	12.42%	-	-
Horiz. %	72.22%	88.56%	61.11%	85.29%	54.58%	112.42%	100.00%	-
EY	45.15	36.85	53.49	38.25	59.89	29.10	32.63	5.55%
YoY %	22.52%	-31.11%	39.84%	-36.13%	105.81%	-10.82%	-	-
Horiz. %	138.37%	112.93%	163.93%	117.22%	183.54%	89.18%	100.00%	-
DY	21.93	18.12	7.98	7.28	9.15	8.93	9.49	14.96%
YoY %	21.03%	127.07%	9.62%	-20.44%	2.46%	-5.90%	-	-
Horiz. %	231.09%	190.94%	84.09%	76.71%	96.42%	94.10%	100.00%	-
P/NAPS	0.21	0.28	0.21	0.27	0.25	0.28	0.24	-2.19%
YoY %	-25.00%	33.33%	-22.22%	8.00%	-10.71%	16.67%	-	-
Horiz. %	87.50%	116.67%	87.50%	112.50%	104.17%	116.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos