[YTL] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -3.22%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,714,310 5,616,176 5,571,284 5,507,193 5,284,973 5,289,772 5,430,552 3.45%
PBT 1,455,213 1,449,270 1,456,560 1,497,410 1,528,178 1,555,274 1,432,588 1.05%
Tax -370,162 -341,924 -350,380 -279,526 -331,496 -348,354 -332,016 7.52%
NP 1,085,050 1,107,346 1,106,180 1,217,884 1,196,682 1,206,920 1,100,572 -0.94%
-
NP to SH 537,321 614,216 616,504 724,573 748,645 784,582 699,308 -16.12%
-
Tax Rate 25.44% 23.59% 24.06% 18.67% 21.69% 22.40% 23.18% -
Total Cost 4,629,260 4,508,830 4,465,104 4,289,309 4,088,290 4,082,852 4,329,980 4.56%
-
Net Worth 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 36.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 149,255 216,986 - 108,070 - - - -
Div Payout % 27.78% 35.33% - 14.92% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 36.95%
NOSH 1,492,559 1,446,575 1,431,067 1,440,945 1,441,841 1,422,102 1,418,779 3.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.99% 19.72% 19.86% 22.11% 22.64% 22.82% 20.27% -
ROE 7.88% 8.82% 9.16% 11.02% 12.98% 9.20% 16.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 382.85 388.24 389.31 382.19 366.54 371.97 382.76 0.01%
EPS 36.00 42.46 43.08 51.27 51.92 55.18 49.28 -18.90%
DPS 10.00 15.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 4.5684 4.8151 4.7051 4.562 4.00 6.00 3.00 32.39%
Adjusted Per Share Value based on latest NOSH - 1,438,871
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.65 50.76 50.35 49.77 47.77 47.81 49.08 3.46%
EPS 4.86 5.55 5.57 6.55 6.77 7.09 6.32 -16.07%
DPS 1.35 1.96 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.6163 0.6295 0.6086 0.5941 0.5213 0.7712 0.3847 36.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.28 1.23 0.99 0.91 0.96 1.00 1.03 -
P/RPS 0.33 0.32 0.25 0.24 0.26 0.27 0.27 14.32%
P/EPS 3.56 2.90 2.30 1.81 1.85 1.81 2.09 42.67%
EY 28.13 34.52 43.52 55.26 54.09 55.17 47.85 -29.84%
DY 7.81 12.20 0.00 8.24 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.21 0.20 0.24 0.17 0.34 -12.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 1.61 1.42 1.07 0.94 0.95 0.98 1.04 -
P/RPS 0.42 0.37 0.27 0.25 0.26 0.26 0.27 34.28%
P/EPS 4.47 3.34 2.48 1.87 1.83 1.78 2.11 65.02%
EY 22.36 29.90 40.26 53.49 54.66 56.30 47.39 -39.42%
DY 6.21 10.56 0.00 7.98 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.21 0.24 0.16 0.35 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