[YTL] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 166.69%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,571,284 5,430,552 4,712,224 4,329,860 3,912,336 2,488,472 2,316,184 15.74%
PBT 1,456,560 1,432,588 1,251,196 1,496,952 932,100 747,040 751,308 11.65%
Tax -350,380 -332,016 -605,856 -551,372 -517,468 -419,784 -441,880 -3.79%
NP 1,106,180 1,100,572 645,340 945,580 414,632 327,256 309,428 23.64%
-
NP to SH 616,504 699,308 645,340 945,580 414,632 327,256 309,428 12.16%
-
Tax Rate 24.06% 23.18% 48.42% 36.83% 55.52% 56.19% 58.81% -
Total Cost 4,465,104 4,329,980 4,066,884 3,384,280 3,497,704 2,161,216 2,006,756 14.25%
-
Net Worth 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 4,145,167 8.41%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 4,145,167 8.41%
NOSH 1,431,067 1,418,779 1,396,839 1,450,276 1,451,792 1,420,381 1,459,565 -0.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.86% 20.27% 13.70% 21.84% 10.60% 13.15% 13.36% -
ROE 9.16% 16.43% 13.29% 19.90% 9.28% 8.26% 7.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 389.31 382.76 337.35 298.55 269.48 175.20 158.69 16.12%
EPS 43.08 49.28 46.20 65.20 28.56 23.04 21.20 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7051 3.00 3.4765 3.276 3.077 2.788 2.84 8.77%
Adjusted Per Share Value based on latest NOSH - 1,450,276
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.21 48.94 42.47 39.02 35.26 22.43 20.88 15.73%
EPS 5.56 6.30 5.82 8.52 3.74 2.95 2.79 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.3836 0.4377 0.4282 0.4026 0.3569 0.3736 8.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.03 0.82 0.82 0.65 0.82 0.65 -
P/RPS 0.25 0.27 0.24 0.27 0.24 0.47 0.41 -7.91%
P/EPS 2.30 2.09 1.77 1.26 2.28 3.56 3.07 -4.69%
EY 43.52 47.85 56.34 79.51 43.94 28.10 32.62 4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.34 0.24 0.25 0.21 0.29 0.23 -1.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 1.07 1.04 0.92 0.81 0.60 0.79 0.84 -
P/RPS 0.27 0.27 0.27 0.27 0.22 0.45 0.53 -10.62%
P/EPS 2.48 2.11 1.99 1.24 2.10 3.43 3.96 -7.50%
EY 40.26 47.39 50.22 80.49 47.60 29.16 25.24 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.26 0.25 0.19 0.28 0.30 -4.32%

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