[YTL] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 10.9%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,026,837 3,932,880 3,971,414 3,912,336 2,587,853 2,507,020 2,535,174 36.25%
PBT 839,668 962,390 945,376 932,100 788,777 746,336 749,602 7.88%
Tax -485,106 -472,796 -504,524 -517,468 -414,897 -409,849 -412,622 11.42%
NP 354,562 489,594 440,852 414,632 373,880 336,486 336,980 3.45%
-
NP to SH 354,562 489,594 440,852 414,632 373,880 336,486 336,980 3.45%
-
Tax Rate 57.77% 49.13% 53.37% 55.52% 52.60% 54.91% 55.05% -
Total Cost 3,672,275 3,443,285 3,530,562 3,497,704 2,213,973 2,170,533 2,198,194 40.92%
-
Net Worth 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 108,790 - - - 108,770 - - -
Div Payout % 30.68% - - - 29.09% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 4,063,080 3.87%
NOSH 1,450,537 1,450,794 1,451,125 1,451,792 1,450,271 1,427,403 1,420,657 1.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.80% 12.45% 11.10% 10.60% 14.45% 13.42% 13.29% -
ROE 8.24% 10.36% 9.59% 9.28% 7.98% 8.33% 8.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 277.61 271.08 273.68 269.48 178.44 175.63 178.45 34.36%
EPS 24.44 33.75 30.38 28.56 25.78 23.57 23.72 2.01%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.965 3.258 3.169 3.077 3.23 2.83 2.86 2.43%
Adjusted Per Share Value based on latest NOSH - 1,451,792
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.28 35.43 35.78 35.25 23.32 22.59 22.84 36.25%
EPS 3.19 4.41 3.97 3.74 3.37 3.03 3.04 3.27%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.3875 0.4259 0.4143 0.4025 0.422 0.3639 0.3661 3.87%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.75 0.64 0.59 0.65 0.89 0.92 0.90 -
P/RPS 0.27 0.24 0.22 0.24 0.50 0.52 0.50 -33.76%
P/EPS 3.07 1.90 1.94 2.28 3.45 3.90 3.79 -13.13%
EY 32.59 52.73 51.49 43.94 28.97 25.62 26.36 15.23%
DY 10.00 0.00 0.00 0.00 8.43 0.00 0.00 -
P/NAPS 0.25 0.20 0.19 0.21 0.28 0.33 0.31 -13.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 0.84 0.60 0.66 0.60 0.79 0.93 0.87 -
P/RPS 0.30 0.22 0.24 0.22 0.44 0.53 0.49 -27.96%
P/EPS 3.44 1.78 2.17 2.10 3.06 3.95 3.67 -4.23%
EY 29.10 56.24 46.03 47.60 32.63 25.35 27.26 4.46%
DY 8.93 0.00 0.00 0.00 9.49 0.00 0.00 -
P/NAPS 0.28 0.18 0.21 0.19 0.24 0.33 0.30 -4.50%

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