[YTL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 19.01%
YoY- 98.81%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,646,594 2,421,230 1,178,056 4,409,398 3,296,252 2,197,494 1,082,465 124.55%
PBT 950,301 632,349 312,799 1,214,258 898,400 653,117 374,238 86.02%
Tax -505,178 -332,495 -151,464 -509,353 -306,074 -291,915 -137,843 137.51%
NP 445,123 299,854 161,335 704,905 592,326 361,202 236,395 52.42%
-
NP to SH 445,123 299,854 161,335 704,905 592,326 361,202 236,395 52.42%
-
Tax Rate 53.16% 52.58% 48.42% 41.95% 34.07% 44.70% 36.83% -
Total Cost 3,201,471 2,121,376 1,016,721 3,704,493 2,703,926 1,836,292 846,070 142.62%
-
Net Worth 4,465,187 5,056,063 4,856,113 4,771,561 4,976,058 4,845,293 4,751,104 -4.04%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 107,655 - - - -
Div Payout % - - - 15.27% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,465,187 5,056,063 4,856,113 4,771,561 4,976,058 4,845,293 4,751,104 -4.04%
NOSH 1,368,346 1,381,815 1,396,839 1,435,401 1,444,345 1,448,864 1,450,276 -3.79%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.21% 12.38% 13.70% 15.99% 17.97% 16.44% 21.84% -
ROE 9.97% 5.93% 3.32% 14.77% 11.90% 7.45% 4.98% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 266.50 175.22 84.34 307.19 228.22 151.67 74.64 133.42%
EPS 32.53 21.70 11.55 48.07 41.01 24.93 16.30 58.44%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.2632 3.659 3.4765 3.3242 3.4452 3.3442 3.276 -0.26%
Adjusted Per Share Value based on latest NOSH - 1,424,322
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.96 21.88 10.65 39.85 29.79 19.86 9.78 124.61%
EPS 4.02 2.71 1.46 6.37 5.35 3.26 2.14 52.18%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 0.4036 0.457 0.4389 0.4313 0.4497 0.4379 0.4294 -4.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.06 1.00 0.82 0.88 0.86 0.81 0.82 -
P/RPS 0.40 0.57 0.97 0.29 0.38 0.53 1.10 -49.02%
P/EPS 3.26 4.61 7.10 1.79 2.10 3.25 5.03 -25.08%
EY 30.69 21.70 14.09 55.81 47.69 30.78 19.88 33.53%
DY 0.00 0.00 0.00 8.52 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.24 0.26 0.25 0.24 0.25 17.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.97 0.98 0.92 0.82 0.81 0.86 0.81 -
P/RPS 0.36 0.56 1.09 0.27 0.35 0.57 1.09 -52.18%
P/EPS 2.98 4.52 7.97 1.67 1.98 3.45 4.97 -28.87%
EY 33.54 22.14 12.55 59.89 50.63 28.99 20.12 40.54%
DY 0.00 0.00 0.00 9.15 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.25 0.24 0.26 0.25 12.91%

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