[YTL] YoY 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- 85.19%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,477,645 1,318,844 1,225,364 1,098,758 963,953 612,678 570,121 17.19%
PBT 366,775 368,497 317,952 245,283 249,105 184,951 160,710 14.73%
Tax -106,660 -74,445 -172,683 -14,159 -102,335 -101,076 -95,612 1.83%
NP 260,115 294,052 145,269 231,124 146,770 83,875 65,098 25.95%
-
NP to SH 95,883 169,193 145,269 231,124 146,770 83,875 65,098 6.66%
-
Tax Rate 29.08% 20.20% 54.31% 5.77% 41.08% 54.65% 59.49% -
Total Cost 1,217,530 1,024,792 1,080,095 867,634 817,183 528,803 505,023 15.78%
-
Net Worth 6,865,703 5,763,852 4,506,100 4,970,464 4,725,065 4,078,457 3,880,295 9.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 112,715 - - - - - - -
Div Payout % 117.55% - - - - - - -
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 6,865,703 5,763,852 4,506,100 4,970,464 4,725,065 4,078,457 3,880,295 9.97%
NOSH 1,502,868 1,440,963 1,380,883 1,442,721 1,450,296 1,441,151 1,421,353 0.93%
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 17.60% 22.30% 11.86% 21.04% 15.23% 13.69% 11.42% -
ROE 1.40% 2.94% 3.22% 4.65% 3.11% 2.06% 1.68% -
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 98.32 91.53 88.74 76.16 66.47 42.51 40.11 16.10%
EPS 6.38 11.74 10.52 16.02 10.12 5.82 4.58 5.67%
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 13.31 11.88 11.04 9.90 8.68 5.52 5.14 17.17%
EPS 0.86 1.52 1.31 2.08 1.32 0.76 0.59 6.47%
DPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6186 0.5193 0.406 0.4478 0.4257 0.3675 0.3496 9.97%
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 1.30 1.05 1.19 1.13 0.96 2.16 1.62 -3.59%
P/EPS 20.06 8.18 10.08 5.37 6.32 15.81 14.19 5.93%
EY 4.98 12.23 9.92 18.63 15.81 6.33 7.05 -5.62%
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 1.64 1.04 1.09 1.06 0.90 2.19 1.87 -2.16%
P/EPS 25.24 8.09 9.22 5.06 5.93 15.98 16.38 7.46%
EY 3.96 12.36 10.85 19.78 16.87 6.26 6.11 -6.96%
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