[YTL] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 124.39%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,363,829 3,098,029 2,808,088 2,644,886 2,421,230 2,197,494 1,985,707 9.17%
PBT 854,435 918,945 724,635 777,637 632,349 653,117 472,688 10.35%
Tax -193,061 -230,576 -170,962 -174,177 -332,495 -291,915 -252,262 -4.35%
NP 661,374 688,369 553,673 603,460 299,854 361,202 220,426 20.07%
-
NP to SH 302,789 413,935 307,108 392,291 299,854 361,202 220,426 5.42%
-
Tax Rate 22.60% 25.09% 23.59% 22.40% 52.58% 44.70% 53.37% -
Total Cost 2,702,455 2,409,660 2,254,415 2,041,426 2,121,376 1,836,292 1,765,281 7.34%
-
Net Worth 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 8.05%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 225,209 108,493 - - - - -
Div Payout % - 54.41% 35.33% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 8.05%
NOSH 1,504,915 1,501,396 1,446,575 1,422,102 1,381,815 1,448,864 1,451,125 0.60%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.66% 22.22% 19.72% 22.82% 12.38% 16.44% 11.10% -
ROE 4.14% 5.52% 4.41% 4.60% 5.93% 7.45% 4.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 223.52 206.34 194.12 185.98 175.22 151.67 136.84 8.51%
EPS 20.12 27.57 21.23 27.59 21.70 24.93 15.19 4.79%
DPS 0.00 15.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 4.8653 4.9972 4.8151 6.00 3.659 3.3442 3.169 7.39%
Adjusted Per Share Value based on latest NOSH - 1,428,494
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.31 27.91 25.30 23.83 21.81 19.80 17.89 9.17%
EPS 2.73 3.73 2.77 3.53 2.70 3.25 1.99 5.40%
DPS 0.00 2.03 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.6597 0.676 0.6276 0.7688 0.4555 0.4365 0.4143 8.05%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.32 1.48 1.23 1.00 1.00 0.81 0.59 -
P/RPS 0.59 0.72 0.63 0.54 0.57 0.53 0.43 5.40%
P/EPS 6.56 5.37 5.79 3.63 4.61 3.25 3.88 9.13%
EY 15.24 18.63 17.26 27.59 21.70 30.78 25.75 -8.36%
DY 0.00 10.14 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.26 0.17 0.27 0.24 0.19 6.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 -
Price 1.34 1.44 1.42 0.98 0.98 0.86 0.66 -
P/RPS 0.60 0.70 0.73 0.53 0.56 0.57 0.48 3.78%
P/EPS 6.66 5.22 6.69 3.55 4.52 3.45 4.34 7.39%
EY 15.01 19.15 14.95 28.15 22.14 28.99 23.02 -6.87%
DY 0.00 10.42 5.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.29 0.16 0.27 0.26 0.21 4.90%

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