[YTL] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 12.19%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,571,284 5,507,193 5,284,973 5,289,772 5,430,552 4,936,850 4,862,125 9.49%
PBT 1,456,560 1,497,410 1,528,178 1,555,274 1,432,588 1,256,603 1,267,068 9.72%
Tax -350,380 -279,526 -331,496 -348,354 -332,016 -695,414 -673,570 -35.29%
NP 1,106,180 1,217,884 1,196,682 1,206,920 1,100,572 561,189 593,497 51.39%
-
NP to SH 616,504 724,573 748,645 784,582 699,308 561,189 593,497 2.56%
-
Tax Rate 24.06% 18.67% 21.69% 22.40% 23.18% 55.34% 53.16% -
Total Cost 4,465,104 4,289,309 4,088,290 4,082,852 4,329,980 4,375,661 4,268,628 3.04%
-
Net Worth 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 31.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 108,070 - - - 106,825 - -
Div Payout % - 14.92% - - - 19.04% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 6,733,316 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 31.46%
NOSH 1,431,067 1,440,945 1,441,841 1,422,102 1,418,779 1,424,335 1,368,346 3.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.86% 22.11% 22.64% 22.82% 20.27% 11.37% 12.21% -
ROE 9.16% 11.02% 12.98% 9.20% 16.43% 10.14% 13.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 389.31 382.19 366.54 371.97 382.76 346.61 355.33 6.27%
EPS 43.08 51.27 51.92 55.18 49.28 39.40 43.37 -0.44%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 4.7051 4.562 4.00 6.00 3.00 3.8866 3.2632 27.60%
Adjusted Per Share Value based on latest NOSH - 1,428,494
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.20 49.62 47.62 47.66 48.93 44.48 43.81 9.49%
EPS 5.55 6.53 6.75 7.07 6.30 5.06 5.35 2.47%
DPS 0.00 0.97 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.6066 0.5923 0.5196 0.7688 0.3835 0.4988 0.4023 31.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 0.91 0.96 1.00 1.03 1.00 1.06 -
P/RPS 0.25 0.24 0.26 0.27 0.27 0.29 0.30 -11.43%
P/EPS 2.30 1.81 1.85 1.81 2.09 2.54 2.44 -3.85%
EY 43.52 55.26 54.09 55.17 47.85 39.40 40.92 4.18%
DY 0.00 8.24 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 0.21 0.20 0.24 0.17 0.34 0.26 0.32 -24.46%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 1.07 0.94 0.95 0.98 1.04 1.03 0.97 -
P/RPS 0.27 0.25 0.26 0.26 0.27 0.30 0.27 0.00%
P/EPS 2.48 1.87 1.83 1.78 2.11 2.61 2.24 7.01%
EY 40.26 53.49 54.66 56.30 47.39 38.25 44.71 -6.74%
DY 0.00 7.98 0.00 0.00 0.00 7.28 0.00 -
P/NAPS 0.23 0.21 0.24 0.16 0.35 0.27 0.30 -16.21%

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