[YTL] YoY Annualized Quarter 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- -7.07%
YoY- -16.98%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 6,196,058 5,616,176 5,289,772 4,842,460 4,394,988 3,971,414 2,535,174 16.05%
PBT 1,837,890 1,449,270 1,555,274 1,264,698 1,306,234 945,376 749,602 16.11%
Tax -461,152 -341,924 -348,354 -664,990 -583,830 -504,524 -412,622 1.86%
NP 1,376,738 1,107,346 1,206,920 599,708 722,404 440,852 336,980 26.42%
-
NP to SH 827,870 614,216 784,582 599,708 722,404 440,852 336,980 16.15%
-
Tax Rate 25.09% 23.59% 22.40% 52.58% 44.70% 53.37% 55.05% -
Total Cost 4,819,320 4,508,830 4,082,852 4,242,752 3,672,584 3,530,562 2,198,194 13.97%
-
Net Worth 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 10.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 450,418 216,986 - - - - - -
Div Payout % 54.41% 35.33% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 10.75%
NOSH 1,501,396 1,446,575 1,422,102 1,381,815 1,448,864 1,451,125 1,420,657 0.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 22.22% 19.72% 22.82% 12.38% 16.44% 11.10% 13.29% -
ROE 11.03% 8.82% 9.20% 11.86% 14.91% 9.59% 8.29% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 412.69 388.24 371.97 350.44 303.34 273.68 178.45 14.98%
EPS 55.14 42.46 55.18 43.40 49.86 30.38 23.72 15.08%
DPS 30.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9972 4.8151 6.00 3.659 3.3442 3.169 2.86 9.74%
Adjusted Per Share Value based on latest NOSH - 1,374,196
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.82 50.60 47.66 43.63 39.60 35.78 22.84 16.05%
EPS 7.46 5.53 7.07 5.40 6.51 3.97 3.04 16.13%
DPS 4.06 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.6276 0.7688 0.4555 0.4365 0.4143 0.3661 10.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.48 1.23 1.00 1.00 0.81 0.59 0.90 -
P/RPS 0.36 0.32 0.27 0.29 0.27 0.22 0.50 -5.32%
P/EPS 2.68 2.90 1.81 2.30 1.62 1.94 3.79 -5.60%
EY 37.26 34.52 55.17 43.40 61.56 51.49 26.36 5.93%
DY 20.27 12.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.17 0.27 0.24 0.19 0.31 -0.54%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.44 1.42 0.98 0.98 0.86 0.66 0.87 -
P/RPS 0.35 0.37 0.26 0.28 0.28 0.24 0.49 -5.45%
P/EPS 2.61 3.34 1.78 2.26 1.72 2.17 3.67 -5.51%
EY 38.29 29.90 56.30 44.29 57.98 46.03 27.26 5.82%
DY 20.83 10.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.16 0.27 0.26 0.21 0.30 -0.56%

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