[YTL] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 15.1%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,253,986 4,759,739 4,394,094 3,637,337 2,505,197 2,170,591 1,640,220 21.40%
PBT 1,452,436 1,269,695 1,186,244 960,022 753,808 651,132 612,850 15.45%
Tax -433,492 -708,457 -485,322 -482,573 -394,187 -395,041 -262,297 8.72%
NP 1,018,944 561,238 700,922 477,449 359,621 256,091 350,553 19.45%
-
NP to SH 682,916 561,238 700,922 477,449 359,621 256,091 350,553 11.74%
-
Tax Rate 29.85% 55.80% 40.91% 50.27% 52.29% 60.67% 42.80% -
Total Cost 4,235,042 4,198,501 3,693,172 3,159,888 2,145,576 1,914,500 1,289,667 21.90%
-
Net Worth 5,763,852 4,506,100 4,970,464 4,725,065 4,078,457 3,880,295 4,098,509 5.84%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 107,026 106,824 108,742 112,513 71,085 73,338 - -
Div Payout % 15.67% 19.03% 15.51% 23.57% 19.77% 28.64% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,763,852 4,506,100 4,970,464 4,725,065 4,078,457 3,880,295 4,098,509 5.84%
NOSH 1,440,963 1,380,883 1,442,721 1,450,296 1,441,151 1,421,353 1,458,544 -0.20%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.39% 11.79% 15.95% 13.13% 14.35% 11.80% 21.37% -
ROE 11.85% 12.46% 14.10% 10.10% 8.82% 6.60% 8.55% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 364.62 344.69 304.57 250.80 173.83 152.71 112.46 21.64%
EPS 47.39 40.64 48.58 32.92 24.95 18.02 24.03 11.97%
DPS 7.50 7.74 7.50 7.76 5.00 5.16 0.00 -
NAPS 4.00 3.2632 3.4452 3.258 2.83 2.73 2.81 6.05%
Adjusted Per Share Value based on latest NOSH - 1,450,296
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.35 42.90 39.60 32.78 22.58 19.56 14.78 21.40%
EPS 6.15 5.06 6.32 4.30 3.24 2.31 3.16 11.73%
DPS 0.96 0.96 0.98 1.01 0.64 0.66 0.00 -
NAPS 0.5195 0.4061 0.448 0.4259 0.3676 0.3497 0.3694 5.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.96 1.06 0.86 0.64 0.92 0.65 1.35 -
P/RPS 0.26 0.31 0.28 0.26 0.53 0.43 1.20 -22.49%
P/EPS 2.03 2.61 1.77 1.94 3.69 3.61 5.62 -15.60%
EY 49.37 38.34 56.49 51.44 27.12 27.72 17.80 18.52%
DY 7.81 7.30 8.72 12.12 5.43 7.94 0.00 -
P/NAPS 0.24 0.32 0.25 0.20 0.33 0.24 0.48 -10.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 - -
Price 0.95 0.97 0.81 0.60 0.93 0.75 0.00 -
P/RPS 0.26 0.28 0.27 0.24 0.53 0.49 0.00 -
P/EPS 2.00 2.39 1.67 1.82 3.73 4.16 0.00 -
EY 49.89 41.90 59.98 54.87 26.83 24.02 0.00 -
DY 7.89 7.98 9.26 12.93 5.38 6.88 0.00 -
P/NAPS 0.24 0.30 0.24 0.18 0.33 0.27 0.00 -

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