[YTL] YoY TTM 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- 1.32%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 5,670,395 5,160,506 4,633,133 4,259,289 3,286,062 2,462,640 2,148,952 17.54%
PBT 1,444,408 1,401,891 1,197,026 1,190,066 896,320 729,115 634,000 14.70%
Tax -276,311 -531,730 -549,933 -573,498 -481,499 -388,538 -388,895 -5.53%
NP 1,168,097 870,161 647,093 616,568 414,821 340,577 245,105 29.70%
-
NP to SH 671,814 658,992 647,093 616,568 414,821 340,577 245,105 18.29%
-
Tax Rate 19.13% 37.93% 45.94% 48.19% 53.72% 53.29% 61.34% -
Total Cost 4,502,298 4,290,345 3,986,040 3,642,721 2,871,241 2,122,063 1,903,847 15.41%
-
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 217,816 107,026 106,824 108,742 112,513 71,085 73,338 19.88%
Div Payout % 32.42% 16.24% 16.51% 17.64% 27.12% 20.87% 29.92% -
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 20.60% 16.86% 13.97% 14.48% 12.62% 13.83% 11.41% -
ROE 9.52% 7.69% 12.87% 12.73% 9.02% 8.38% 5.91% -
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 386.97 361.25 337.15 294.17 226.54 173.31 147.08 17.48%
EPS 45.85 46.13 47.09 42.58 28.60 23.97 16.78 18.22%
DPS 14.86 7.49 7.77 7.50 7.76 5.00 5.00 19.89%
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 51.09 46.49 41.74 38.37 29.61 22.19 19.36 17.54%
EPS 6.05 5.94 5.83 5.56 3.74 3.07 2.21 18.26%
DPS 1.96 0.96 0.96 0.98 1.01 0.64 0.66 19.88%
NAPS 0.6357 0.7722 0.453 0.4362 0.4142 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 0.32 0.28 0.30 0.28 0.26 0.52 0.63 -10.67%
P/EPS 2.68 2.17 2.12 1.90 2.06 3.75 5.54 -11.39%
EY 37.27 46.13 47.09 52.57 48.47 26.63 18.04 12.84%
DY 12.08 7.49 7.77 9.26 13.15 5.56 5.38 14.42%
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 0.37 0.27 0.29 0.29 0.29 0.50 0.60 -7.73%
P/EPS 3.10 2.12 2.08 2.02 2.31 3.63 5.25 -8.40%
EY 32.29 47.07 48.05 49.52 43.33 27.55 19.06 9.17%
DY 10.47 7.65 7.93 8.72 11.75 5.75 5.68 10.72%
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