[YTL] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 117.68%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,392,821 1,357,638 1,178,056 1,082,465 978,084 622,118 579,046 15.74%
PBT 364,140 358,147 312,799 374,238 233,025 186,760 187,827 11.65%
Tax -87,595 -83,004 -151,464 -137,843 -129,367 -104,946 -110,470 -3.79%
NP 276,545 275,143 161,335 236,395 103,658 81,814 77,357 23.64%
-
NP to SH 154,126 174,827 161,335 236,395 103,658 81,814 77,357 12.16%
-
Tax Rate 24.06% 23.18% 48.42% 36.83% 55.52% 56.19% 58.81% -
Total Cost 1,116,276 1,082,495 1,016,721 846,070 874,426 540,304 501,689 14.25%
-
Net Worth 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 4,145,167 8.41%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 3,960,024 4,145,167 8.41%
NOSH 1,431,067 1,418,779 1,396,839 1,450,276 1,451,792 1,420,381 1,459,565 -0.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.86% 20.27% 13.70% 21.84% 10.60% 13.15% 13.36% -
ROE 2.29% 4.11% 3.32% 4.98% 2.32% 2.07% 1.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.33 95.69 84.34 74.64 67.37 43.80 39.67 16.12%
EPS 10.77 12.32 11.55 16.30 7.14 5.76 5.30 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7051 3.00 3.4765 3.276 3.077 2.788 2.84 8.77%
Adjusted Per Share Value based on latest NOSH - 1,450,276
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.55 12.24 10.62 9.76 8.82 5.61 5.22 15.73%
EPS 1.39 1.58 1.45 2.13 0.93 0.74 0.70 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.3836 0.4377 0.4282 0.4026 0.3569 0.3736 8.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.03 0.82 0.82 0.65 0.82 0.65 -
P/RPS 1.02 1.08 0.97 1.10 0.96 1.87 1.64 -7.60%
P/EPS 9.19 8.36 7.10 5.03 9.10 14.24 12.26 -4.68%
EY 10.88 11.96 14.09 19.88 10.98 7.02 8.15 4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.34 0.24 0.25 0.21 0.29 0.23 -1.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 1.07 1.04 0.92 0.81 0.60 0.79 0.84 -
P/RPS 1.10 1.09 1.09 1.09 0.89 1.80 2.12 -10.35%
P/EPS 9.94 8.44 7.97 4.97 8.40 13.72 15.85 -7.47%
EY 10.07 11.85 12.55 20.12 11.90 7.29 6.31 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.26 0.25 0.19 0.28 0.30 -4.32%

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