[YTL] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -1.04%
YoY- -24.85%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 6,308,926 5,714,310 5,284,973 4,862,125 4,395,002 3,932,880 2,507,020 16.61%
PBT 1,871,277 1,455,213 1,528,178 1,267,068 1,197,866 962,390 746,336 16.53%
Tax -438,172 -370,162 -331,496 -673,570 -408,098 -472,796 -409,849 1.11%
NP 1,433,105 1,085,050 1,196,682 593,497 789,768 489,594 336,486 27.28%
-
NP to SH 821,949 537,321 748,645 593,497 789,768 489,594 336,486 16.03%
-
Tax Rate 23.42% 25.44% 21.69% 53.16% 34.07% 49.13% 54.91% -
Total Cost 4,875,821 4,629,260 4,088,290 4,268,628 3,605,234 3,443,285 2,170,533 14.42%
-
Net Worth 7,323,340 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 10.41%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 450,630 149,255 - - - - - -
Div Payout % 54.82% 27.78% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 7,323,340 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 10.41%
NOSH 1,502,100 1,492,559 1,441,841 1,368,346 1,444,345 1,450,794 1,427,403 0.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.72% 18.99% 22.64% 12.21% 17.97% 12.45% 13.42% -
ROE 11.22% 7.88% 12.98% 13.29% 15.87% 10.36% 8.33% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 420.01 382.85 366.54 355.33 304.29 271.08 175.63 15.62%
EPS 54.72 36.00 51.92 43.37 54.68 33.75 23.57 15.05%
DPS 30.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8754 4.5684 4.00 3.2632 3.4452 3.258 2.83 9.47%
Adjusted Per Share Value based on latest NOSH - 1,380,883
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.84 51.48 47.62 43.81 39.60 35.43 22.59 16.60%
EPS 7.41 4.84 6.75 5.35 7.12 4.41 3.03 16.05%
DPS 4.06 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6598 0.6143 0.5196 0.4023 0.4483 0.4259 0.364 10.41%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.39 1.28 0.96 1.06 0.86 0.64 0.92 -
P/RPS 0.33 0.33 0.26 0.30 0.28 0.24 0.52 -7.29%
P/EPS 2.54 3.56 1.85 2.44 1.57 1.90 3.90 -6.89%
EY 39.37 28.13 54.09 40.92 63.58 52.73 25.62 7.41%
DY 21.58 7.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.24 0.32 0.25 0.20 0.33 -2.12%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 1.40 1.61 0.95 0.97 0.81 0.60 0.93 -
P/RPS 0.33 0.42 0.26 0.27 0.27 0.22 0.53 -7.58%
P/EPS 2.56 4.47 1.83 2.24 1.48 1.78 3.95 -6.96%
EY 39.09 22.36 54.66 44.71 67.51 56.24 25.35 7.47%
DY 21.43 6.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.24 0.30 0.24 0.18 0.33 -2.12%

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