[YTL] YoY TTM 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- 27.9%
YoY- 58.07%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,542,376 5,116,432 4,504,988 4,151,883 2,923,908 2,369,117 2,187,288 16.75%
PBT 1,503,403 1,301,951 1,156,355 1,150,850 845,112 720,891 784,434 11.44%
Tax -284,117 -621,588 -522,974 -542,321 -460,137 -385,563 -386,529 -4.99%
NP 1,219,286 680,363 633,381 608,529 384,975 335,328 397,905 20.50%
-
NP to SH 736,296 580,047 633,381 608,529 384,975 335,328 397,905 10.79%
-
Tax Rate 18.90% 47.74% 45.23% 47.12% 54.45% 53.48% 49.27% -
Total Cost 4,323,090 4,436,069 3,871,607 3,543,354 2,538,933 2,033,789 1,789,383 15.82%
-
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 107,915 107,026 106,824 108,742 112,513 71,085 73,338 6.64%
Div Payout % 14.66% 18.45% 16.87% 17.87% 29.23% 21.20% 18.43% -
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 22.00% 13.30% 14.06% 14.66% 13.17% 14.15% 18.19% -
ROE 10.94% 13.63% 13.04% 12.81% 8.62% 8.47% 9.60% -
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 387.29 360.62 322.51 286.28 201.40 166.79 149.86 17.13%
EPS 51.45 40.88 45.34 41.96 26.52 23.61 27.26 11.16%
DPS 7.50 7.54 7.65 7.50 7.75 5.00 5.00 6.98%
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 49.93 46.10 40.59 37.41 26.34 21.34 19.71 16.74%
EPS 6.63 5.23 5.71 5.48 3.47 3.02 3.58 10.81%
DPS 0.97 0.96 0.96 0.98 1.01 0.64 0.66 6.62%
NAPS 0.6066 0.3835 0.4375 0.4281 0.4025 0.3568 0.3735 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 0.26 0.29 0.25 0.29 0.32 0.49 0.43 -8.03%
P/EPS 1.92 2.52 1.81 1.95 2.45 3.47 2.38 -3.51%
EY 51.97 39.69 55.30 51.17 40.80 28.79 41.94 3.63%
DY 7.58 7.32 9.33 9.15 11.92 6.10 7.69 -0.23%
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 0.28 0.29 0.29 0.28 0.30 0.47 0.56 -10.90%
P/EPS 2.08 2.54 2.03 1.93 2.26 3.35 3.08 -6.33%
EY 48.08 39.31 49.29 51.80 44.20 29.88 32.45 6.76%
DY 7.01 7.25 8.31 9.26 12.92 6.34 5.95 2.76%
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