[YTL] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -49.76%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,729,576 1,543,463 1,290,256 1,113,145 1,097,842 707,588 624,932 18.48%
PBT 464,334 351,276 306,302 319,394 287,844 229,025 193,190 15.72%
Tax 186,753 -30,904 -184,870 -203,279 -179,248 -107,510 -86,447 -
NP 651,087 320,372 121,432 116,115 108,596 121,515 106,743 35.15%
-
NP to SH 359,453 195,513 121,432 116,115 108,596 121,515 106,743 22.41%
-
Tax Rate -40.22% 8.80% 60.36% 63.65% 62.27% 46.94% 44.75% -
Total Cost 1,078,489 1,223,091 1,168,824 997,030 989,246 586,073 518,189 12.98%
-
Net Worth 5,991,758 6,927,592 4,281,045 4,272,968 4,349,705 4,845,597 3,881,290 7.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 37,448 107,915 107,026 106,824 108,742 112,513 71,085 -10.12%
Div Payout % 10.42% 55.20% 88.14% 92.00% 100.14% 92.59% 66.60% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 5,991,758 6,927,592 4,281,045 4,272,968 4,349,705 4,845,597 3,881,290 7.50%
NOSH 1,497,939 1,438,871 1,427,015 1,424,322 1,449,901 1,500,185 1,421,717 0.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 37.64% 20.76% 9.41% 10.43% 9.89% 17.17% 17.08% -
ROE 6.00% 2.82% 2.84% 2.72% 2.50% 2.51% 2.75% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 115.46 107.27 90.42 78.15 75.72 47.17 43.96 17.45%
EPS 24.45 13.59 8.51 8.15 7.49 8.10 7.32 22.25%
DPS 2.50 7.50 7.50 7.50 7.50 7.50 5.00 -10.90%
NAPS 4.00 4.8146 3.00 3.00 3.00 3.23 2.73 6.57%
Adjusted Per Share Value based on latest NOSH - 1,424,322
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.58 13.91 11.62 10.03 9.89 6.38 5.63 18.47%
EPS 3.24 1.76 1.09 1.05 0.98 1.09 0.96 22.46%
DPS 0.34 0.97 0.96 0.96 0.98 1.01 0.64 -10.00%
NAPS 0.5398 0.6241 0.3857 0.385 0.3919 0.4366 0.3497 7.50%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.55 0.91 1.00 0.88 0.75 0.89 0.71 -
P/RPS 1.34 0.85 1.11 1.13 0.99 1.89 1.62 -3.11%
P/EPS 6.46 6.70 11.75 10.79 10.01 10.99 9.46 -6.15%
EY 15.48 14.93 8.51 9.26 9.99 9.10 10.57 6.56%
DY 1.61 8.24 7.50 8.52 10.00 8.43 7.04 -21.79%
P/NAPS 0.39 0.19 0.33 0.29 0.25 0.28 0.26 6.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 -
Price 1.38 0.94 1.03 0.82 0.84 0.79 0.81 -
P/RPS 1.20 0.88 1.14 1.05 1.11 1.67 1.84 -6.87%
P/EPS 5.75 6.92 12.10 10.06 11.22 9.75 10.79 -9.95%
EY 17.39 14.46 8.26 9.94 8.92 10.25 9.27 11.04%
DY 1.81 7.98 7.28 9.15 8.93 9.49 6.17 -18.47%
P/NAPS 0.35 0.20 0.34 0.27 0.28 0.24 0.30 2.60%

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