[YTL] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 6.32%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,329,860 4,026,837 3,932,880 3,971,414 3,912,336 2,587,853 2,507,020 43.90%
PBT 1,496,952 839,668 962,390 945,376 932,100 788,777 746,336 58.97%
Tax -551,372 -485,106 -472,796 -504,524 -517,468 -414,897 -409,849 21.84%
NP 945,580 354,562 489,594 440,852 414,632 373,880 336,486 99.01%
-
NP to SH 945,580 354,562 489,594 440,852 414,632 373,880 336,486 99.01%
-
Tax Rate 36.83% 57.77% 49.13% 53.37% 55.52% 52.60% 54.91% -
Total Cost 3,384,280 3,672,275 3,443,285 3,530,562 3,497,704 2,213,973 2,170,533 34.42%
-
Net Worth 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 11.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 108,790 - - - 108,770 - -
Div Payout % - 30.68% - - - 29.09% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 4,751,104 4,300,844 4,726,687 4,598,617 4,467,166 4,684,376 4,039,552 11.41%
NOSH 1,450,276 1,450,537 1,450,794 1,451,125 1,451,792 1,450,271 1,427,403 1.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 21.84% 8.80% 12.45% 11.10% 10.60% 14.45% 13.42% -
ROE 19.90% 8.24% 10.36% 9.59% 9.28% 7.98% 8.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 298.55 277.61 271.08 273.68 269.48 178.44 175.63 42.38%
EPS 65.20 24.44 33.75 30.38 28.56 25.78 23.57 96.93%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.276 2.965 3.258 3.169 3.077 3.23 2.83 10.23%
Adjusted Per Share Value based on latest NOSH - 1,450,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.14 36.40 35.55 35.90 35.36 23.39 22.66 43.91%
EPS 8.55 3.20 4.43 3.98 3.75 3.38 3.04 99.12%
DPS 0.00 0.98 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.4295 0.3888 0.4272 0.4157 0.4038 0.4234 0.3651 11.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.82 0.75 0.64 0.59 0.65 0.89 0.92 -
P/RPS 0.27 0.27 0.24 0.22 0.24 0.50 0.52 -35.37%
P/EPS 1.26 3.07 1.90 1.94 2.28 3.45 3.90 -52.88%
EY 79.51 32.59 52.73 51.49 43.94 28.97 25.62 112.61%
DY 0.00 10.00 0.00 0.00 0.00 8.43 0.00 -
P/NAPS 0.25 0.25 0.20 0.19 0.21 0.28 0.33 -16.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 0.81 0.84 0.60 0.66 0.60 0.79 0.93 -
P/RPS 0.27 0.30 0.22 0.24 0.22 0.44 0.53 -36.18%
P/EPS 1.24 3.44 1.78 2.17 2.10 3.06 3.95 -53.77%
EY 80.49 29.10 56.24 46.03 47.60 32.63 25.35 115.87%
DY 0.00 8.93 0.00 0.00 0.00 9.49 0.00 -
P/NAPS 0.25 0.28 0.18 0.21 0.19 0.24 0.33 -16.88%

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