[YTL] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 63.99%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,285,733 3,963,730 3,646,594 3,296,252 2,949,660 1,880,265 1,701,113 16.64%
PBT 1,091,410 1,146,134 950,301 898,400 721,793 559,752 528,768 12.83%
Tax -277,622 -248,622 -505,178 -306,074 -354,597 -307,387 -304,640 -1.53%
NP 813,788 897,512 445,123 592,326 367,196 252,365 224,128 23.96%
-
NP to SH 402,991 561,484 445,123 592,326 367,196 252,365 224,128 10.26%
-
Tax Rate 25.44% 21.69% 53.16% 34.07% 49.13% 54.91% 57.61% -
Total Cost 3,471,945 3,066,218 3,201,471 2,703,926 2,582,464 1,627,900 1,476,985 15.30%
-
Net Worth 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 9.49%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 111,941 - - - - - - -
Div Payout % 27.78% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 9.49%
NOSH 1,492,559 1,441,841 1,368,346 1,444,345 1,450,794 1,427,403 1,448,791 0.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.99% 22.64% 12.21% 17.97% 12.45% 13.42% 13.18% -
ROE 5.91% 9.74% 9.97% 11.90% 7.77% 6.25% 5.67% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 287.14 274.91 266.50 228.22 203.31 131.73 117.42 16.06%
EPS 27.00 38.94 32.53 41.01 25.31 17.68 15.47 9.72%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5684 4.00 3.2632 3.4452 3.258 2.83 2.73 8.95%
Adjusted Per Share Value based on latest NOSH - 1,442,721
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.61 35.71 32.85 29.70 26.58 16.94 15.33 16.63%
EPS 3.63 5.06 4.01 5.34 3.31 2.27 2.02 10.25%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.5196 0.4023 0.4483 0.4259 0.3639 0.3563 9.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.28 0.96 1.06 0.86 0.64 0.92 0.65 -
P/RPS 0.45 0.35 0.40 0.38 0.31 0.70 0.55 -3.28%
P/EPS 4.74 2.47 3.26 2.10 2.53 5.20 4.20 2.03%
EY 21.09 40.56 30.69 47.69 39.55 19.22 23.80 -1.99%
DY 5.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.32 0.25 0.20 0.33 0.24 2.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 -
Price 1.61 0.95 0.97 0.81 0.60 0.93 0.75 -
P/RPS 0.56 0.35 0.36 0.35 0.30 0.71 0.64 -2.19%
P/EPS 5.96 2.44 2.98 1.98 2.37 5.26 4.85 3.49%
EY 16.77 40.99 33.54 50.63 42.18 19.01 20.63 -3.39%
DY 4.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.30 0.24 0.18 0.33 0.27 4.41%

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