[YTL] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -47.2%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,415,267 1,287,248 1,243,174 1,115,029 1,007,623 645,469 551,946 16.98%
PBT 360,495 419,490 319,550 278,879 239,663 188,041 180,231 12.24%
Tax -83,367 -91,173 -181,031 -154,072 -122,895 -101,365 -98,558 -2.75%
NP 277,128 328,317 138,519 124,807 116,768 86,676 81,673 22.57%
-
NP to SH 152,982 217,464 138,519 124,807 116,768 86,676 81,673 11.02%
-
Tax Rate 23.13% 21.73% 56.65% 55.25% 51.28% 53.91% 54.68% -
Total Cost 1,138,139 958,931 1,104,655 990,222 890,855 558,793 470,273 15.86%
-
Net Worth 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 9.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 109,900 - - - - - - -
Div Payout % 71.84% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 9.24%
NOSH 1,465,344 1,428,494 1,374,196 1,447,877 1,450,534 1,420,918 1,461,055 0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.58% 25.51% 11.14% 11.19% 11.59% 13.43% 14.80% -
ROE 2.17% 2.54% 2.75% 2.58% 2.54% 2.13% 1.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.58 90.11 90.47 77.01 69.47 45.43 37.78 16.92%
EPS 10.44 15.22 10.08 8.62 8.05 6.10 5.59 10.96%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8151 6.00 3.659 3.3442 3.169 2.86 2.84 9.19%
Adjusted Per Share Value based on latest NOSH - 1,447,877
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.75 11.60 11.20 10.05 9.08 5.82 4.97 16.99%
EPS 1.38 1.96 1.25 1.12 1.05 0.78 0.74 10.93%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6357 0.7722 0.453 0.4362 0.4141 0.3661 0.3738 9.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.00 1.00 0.81 0.59 0.90 0.93 -
P/RPS 1.27 1.11 1.11 1.05 0.85 1.98 2.46 -10.42%
P/EPS 11.78 6.57 9.92 9.40 7.33 14.75 16.64 -5.59%
EY 8.49 15.22 10.08 10.64 13.64 6.78 6.01 5.92%
DY 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.27 0.24 0.19 0.31 0.33 -3.89%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 1.42 0.98 0.98 0.86 0.66 0.87 0.88 -
P/RPS 1.47 1.09 1.08 1.12 0.95 1.92 2.33 -7.38%
P/EPS 13.60 6.44 9.72 9.98 8.20 14.26 15.74 -2.40%
EY 7.35 15.53 10.29 10.02 12.20 7.01 6.35 2.46%
DY 5.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.27 0.26 0.21 0.30 0.31 -1.10%

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