[YTL] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -8.45%
YoY- -31.75%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 6,331,476 5,571,284 5,430,552 4,712,224 4,329,860 3,912,336 2,488,472 16.83%
PBT 1,892,256 1,456,560 1,432,588 1,251,196 1,496,952 932,100 747,040 16.74%
Tax -452,668 -350,380 -332,016 -605,856 -551,372 -517,468 -419,784 1.26%
NP 1,439,588 1,106,180 1,100,572 645,340 945,580 414,632 327,256 27.99%
-
NP to SH 898,432 616,504 699,308 645,340 945,580 414,632 327,256 18.32%
-
Tax Rate 23.92% 24.06% 23.18% 48.42% 36.83% 55.52% 56.19% -
Total Cost 4,891,888 4,465,104 4,329,980 4,066,884 3,384,280 3,497,704 2,161,216 14.57%
-
Net Worth 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 11.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 451,322 - - - - - - -
Div Payout % 50.23% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 11.39%
NOSH 1,504,407 1,431,067 1,418,779 1,396,839 1,450,276 1,451,792 1,420,381 0.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.74% 19.86% 20.27% 13.70% 21.84% 10.60% 13.15% -
ROE 11.87% 9.16% 16.43% 13.29% 19.90% 9.28% 8.26% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 420.86 389.31 382.76 337.35 298.55 269.48 175.20 15.71%
EPS 59.72 43.08 49.28 46.20 65.20 28.56 23.04 17.19%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0309 4.7051 3.00 3.4765 3.276 3.077 2.788 10.33%
Adjusted Per Share Value based on latest NOSH - 1,396,839
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.04 50.20 48.93 42.46 39.01 35.25 22.42 16.83%
EPS 8.09 5.55 6.30 5.81 8.52 3.74 2.95 18.30%
DPS 4.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6819 0.6067 0.3835 0.4375 0.4281 0.4025 0.3568 11.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.41 0.99 1.03 0.82 0.82 0.65 0.82 -
P/RPS 0.34 0.25 0.27 0.24 0.27 0.24 0.47 -5.25%
P/EPS 2.36 2.30 2.09 1.77 1.26 2.28 3.56 -6.61%
EY 42.35 43.52 47.85 56.34 79.51 43.94 28.10 7.07%
DY 21.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.34 0.24 0.25 0.21 0.29 -0.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 -
Price 1.38 1.07 1.04 0.92 0.81 0.60 0.79 -
P/RPS 0.33 0.27 0.27 0.27 0.27 0.22 0.45 -5.03%
P/EPS 2.31 2.48 2.11 1.99 1.24 2.10 3.43 -6.37%
EY 43.28 40.26 47.39 50.22 80.49 47.60 29.16 6.79%
DY 21.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.35 0.26 0.25 0.19 0.28 -0.60%

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