[YTL] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 11.11%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,932,880 3,971,414 3,912,336 2,587,853 2,507,020 2,535,174 2,488,472 35.71%
PBT 962,390 945,376 932,100 788,777 746,336 749,602 747,040 18.41%
Tax -472,796 -504,524 -517,468 -414,897 -409,849 -412,622 -419,784 8.25%
NP 489,594 440,852 414,632 373,880 336,486 336,980 327,256 30.83%
-
NP to SH 489,594 440,852 414,632 373,880 336,486 336,980 327,256 30.83%
-
Tax Rate 49.13% 53.37% 55.52% 52.60% 54.91% 55.05% 56.19% -
Total Cost 3,443,285 3,530,562 3,497,704 2,213,973 2,170,533 2,198,194 2,161,216 36.44%
-
Net Worth 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3,960,024 12.53%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 108,770 - - - -
Div Payout % - - - 29.09% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3,960,024 12.53%
NOSH 1,450,794 1,451,125 1,451,792 1,450,271 1,427,403 1,420,657 1,420,381 1.42%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.45% 11.10% 10.60% 14.45% 13.42% 13.29% 13.15% -
ROE 10.36% 9.59% 9.28% 7.98% 8.33% 8.29% 8.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 271.08 273.68 269.48 178.44 175.63 178.45 175.20 33.81%
EPS 33.75 30.38 28.56 25.78 23.57 23.72 23.04 29.01%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.258 3.169 3.077 3.23 2.83 2.86 2.788 10.95%
Adjusted Per Share Value based on latest NOSH - 1,500,185
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.43 35.78 35.25 23.32 22.59 22.84 22.42 35.70%
EPS 4.41 3.97 3.74 3.37 3.03 3.04 2.95 30.77%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4259 0.4143 0.4025 0.422 0.3639 0.3661 0.3568 12.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.64 0.59 0.65 0.89 0.92 0.90 0.82 -
P/RPS 0.24 0.22 0.24 0.50 0.52 0.50 0.47 -36.13%
P/EPS 1.90 1.94 2.28 3.45 3.90 3.79 3.56 -34.22%
EY 52.73 51.49 43.94 28.97 25.62 26.36 28.10 52.19%
DY 0.00 0.00 0.00 8.43 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.21 0.28 0.33 0.31 0.29 -21.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 0.60 0.66 0.60 0.79 0.93 0.87 0.79 -
P/RPS 0.22 0.24 0.22 0.44 0.53 0.49 0.45 -37.96%
P/EPS 1.78 2.17 2.10 3.06 3.95 3.67 3.43 -35.44%
EY 56.24 46.03 47.60 32.63 25.35 27.26 29.16 55.00%
DY 0.00 0.00 0.00 9.49 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.19 0.24 0.33 0.30 0.28 -25.53%

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