[YTL] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 12.65%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,287,248 1,243,174 1,115,029 1,007,623 645,469 551,946 590,282 -0.82%
PBT 419,490 319,550 278,879 239,663 188,041 180,231 330,665 -0.25%
Tax -91,173 -181,031 -154,072 -122,895 -101,365 -98,558 -96,192 0.05%
NP 328,317 138,519 124,807 116,768 86,676 81,673 234,473 -0.35%
-
NP to SH 217,464 138,519 124,807 116,768 86,676 81,673 234,473 0.08%
-
Tax Rate 21.73% 56.65% 55.25% 51.28% 53.91% 54.68% 29.09% -
Total Cost 958,931 1,104,655 990,222 890,855 558,793 470,273 355,809 -1.04%
-
Net Worth 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 4,039,118 -0.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 4,039,118 -0.79%
NOSH 1,428,494 1,374,196 1,447,877 1,450,534 1,420,918 1,461,055 1,458,165 0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 25.51% 11.14% 11.19% 11.59% 13.43% 14.80% 39.72% -
ROE 2.54% 2.75% 2.58% 2.54% 2.13% 1.97% 5.81% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 90.11 90.47 77.01 69.47 45.43 37.78 40.48 -0.84%
EPS 15.22 10.08 8.62 8.05 6.10 5.59 16.08 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 3.659 3.3442 3.169 2.86 2.84 2.77 -0.81%
Adjusted Per Share Value based on latest NOSH - 1,450,534
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.60 11.20 10.05 9.08 5.82 4.97 5.32 -0.82%
EPS 1.96 1.25 1.12 1.05 0.78 0.74 2.11 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7722 0.453 0.4362 0.4142 0.3661 0.3738 0.3639 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 1.00 0.81 0.59 0.90 0.93 0.00 -
P/RPS 1.11 1.11 1.05 0.85 1.98 2.46 0.00 -100.00%
P/EPS 6.57 9.92 9.40 7.33 14.75 16.64 0.00 -100.00%
EY 15.22 10.08 10.64 13.64 6.78 6.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.24 0.19 0.31 0.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 31/03/00 -
Price 0.98 0.98 0.86 0.66 0.87 0.88 1.35 -
P/RPS 1.09 1.08 1.12 0.95 1.92 2.33 3.33 1.19%
P/EPS 6.44 9.72 9.98 8.20 14.26 15.74 8.40 0.28%
EY 15.53 10.29 10.02 12.20 7.01 6.35 11.91 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.27 0.26 0.21 0.30 0.31 0.49 1.19%

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