[YTL] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 2.16%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 6,305,250 5,670,395 5,160,506 4,633,133 4,259,289 3,286,062 2,462,640 16.95%
PBT 1,750,054 1,444,408 1,401,891 1,197,026 1,190,066 896,320 729,115 15.70%
Tax -150,483 -276,311 -531,730 -549,933 -573,498 -481,499 -388,538 -14.61%
NP 1,599,571 1,168,097 870,161 647,093 616,568 414,821 340,577 29.39%
-
NP to SH 869,271 671,814 658,992 647,093 616,568 414,821 340,577 16.89%
-
Tax Rate 8.60% 19.13% 37.93% 45.94% 48.19% 53.72% 53.29% -
Total Cost 4,705,679 4,502,298 4,290,345 3,986,040 3,642,721 2,871,241 2,122,063 14.18%
-
Net Worth 7,502,814 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 10.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 375,599 217,816 107,026 106,824 108,742 112,513 71,085 31.95%
Div Payout % 43.21% 32.42% 16.24% 16.51% 17.64% 27.12% 20.87% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 7,502,814 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 10.75%
NOSH 1,501,403 1,465,344 1,428,494 1,374,196 1,447,877 1,450,534 1,420,918 0.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.37% 20.60% 16.86% 13.97% 14.48% 12.62% 13.83% -
ROE 11.59% 9.52% 7.69% 12.87% 12.73% 9.02% 8.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 419.96 386.97 361.25 337.15 294.17 226.54 173.31 15.88%
EPS 57.90 45.85 46.13 47.09 42.58 28.60 23.97 15.82%
DPS 25.00 14.86 7.49 7.77 7.50 7.76 5.00 30.75%
NAPS 4.9972 4.8151 6.00 3.659 3.3442 3.169 2.86 9.74%
Adjusted Per Share Value based on latest NOSH - 1,374,196
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 56.83 51.11 46.51 41.76 38.39 29.62 22.20 16.95%
EPS 7.83 6.05 5.94 5.83 5.56 3.74 3.07 16.87%
DPS 3.39 1.96 0.96 0.96 0.98 1.01 0.64 32.01%
NAPS 0.6762 0.6359 0.7725 0.4532 0.4364 0.4143 0.3663 10.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.48 1.23 1.00 1.00 0.81 0.59 0.90 -
P/RPS 0.35 0.32 0.28 0.30 0.28 0.26 0.52 -6.38%
P/EPS 2.56 2.68 2.17 2.12 1.90 2.06 3.75 -6.16%
EY 39.12 37.27 46.13 47.09 52.57 48.47 26.63 6.61%
DY 16.89 12.08 7.49 7.77 9.26 13.15 5.56 20.33%
P/NAPS 0.30 0.26 0.17 0.27 0.24 0.19 0.31 -0.54%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.44 1.42 0.98 0.98 0.86 0.66 0.87 -
P/RPS 0.34 0.37 0.27 0.29 0.29 0.29 0.50 -6.22%
P/EPS 2.49 3.10 2.12 2.08 2.02 2.31 3.63 -6.08%
EY 40.21 32.29 47.07 48.05 49.52 43.33 27.55 6.50%
DY 17.36 10.47 7.65 7.93 8.72 11.75 5.75 20.21%
P/NAPS 0.29 0.29 0.16 0.27 0.26 0.21 0.30 -0.56%

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