[YTL] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.32%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,842,460 4,712,224 4,409,398 4,395,002 4,394,988 4,329,860 4,026,837 13.02%
PBT 1,264,698 1,251,196 1,214,258 1,197,866 1,306,234 1,496,952 839,668 31.23%
Tax -664,990 -605,856 -509,353 -408,098 -583,830 -551,372 -485,106 23.28%
NP 599,708 645,340 704,905 789,768 722,404 945,580 354,562 41.73%
-
NP to SH 599,708 645,340 704,905 789,768 722,404 945,580 354,562 41.73%
-
Tax Rate 52.58% 48.42% 41.95% 34.07% 44.70% 36.83% 57.77% -
Total Cost 4,242,752 4,066,884 3,704,493 3,605,234 3,672,584 3,384,280 3,672,275 10.05%
-
Net Worth 5,056,063 4,856,113 4,771,561 4,976,058 4,845,293 4,751,104 4,300,844 11.33%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 107,655 - - - 108,790 -
Div Payout % - - 15.27% - - - 30.68% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 5,056,063 4,856,113 4,771,561 4,976,058 4,845,293 4,751,104 4,300,844 11.33%
NOSH 1,381,815 1,396,839 1,435,401 1,444,345 1,448,864 1,450,276 1,450,537 -3.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.38% 13.70% 15.99% 17.97% 16.44% 21.84% 8.80% -
ROE 11.86% 13.29% 14.77% 15.87% 14.91% 19.90% 8.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 350.44 337.35 307.19 304.29 303.34 298.55 277.61 16.72%
EPS 43.40 46.20 48.07 54.68 49.86 65.20 24.44 46.38%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 3.659 3.4765 3.3242 3.4452 3.3442 3.276 2.965 14.97%
Adjusted Per Share Value based on latest NOSH - 1,442,721
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.77 42.59 39.86 39.73 39.73 39.14 36.40 13.01%
EPS 5.42 5.83 6.37 7.14 6.53 8.55 3.20 41.86%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.98 -
NAPS 0.457 0.4389 0.4313 0.4498 0.438 0.4295 0.3888 11.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.82 0.88 0.86 0.81 0.82 0.75 -
P/RPS 0.29 0.24 0.29 0.28 0.27 0.27 0.27 4.85%
P/EPS 2.30 1.77 1.79 1.57 1.62 1.26 3.07 -17.43%
EY 43.40 56.34 55.81 63.58 61.56 79.51 32.59 20.93%
DY 0.00 0.00 8.52 0.00 0.00 0.00 10.00 -
P/NAPS 0.27 0.24 0.26 0.25 0.24 0.25 0.25 5.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.98 0.92 0.82 0.81 0.86 0.81 0.84 -
P/RPS 0.28 0.27 0.27 0.27 0.28 0.27 0.30 -4.47%
P/EPS 2.26 1.99 1.67 1.48 1.72 1.24 3.44 -24.33%
EY 44.29 50.22 59.89 67.51 57.98 80.49 29.10 32.14%
DY 0.00 0.00 9.15 0.00 0.00 0.00 8.93 -
P/NAPS 0.27 0.26 0.25 0.24 0.26 0.25 0.28 -2.38%

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