[YTL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -68.85%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,507,193 3,963,730 2,644,886 1,357,638 4,936,850 3,646,594 2,421,230 73.21%
PBT 1,497,410 1,146,134 777,637 358,147 1,256,603 950,301 632,349 77.94%
Tax -279,526 -248,622 -174,177 -83,004 -695,414 -505,178 -332,495 -10.95%
NP 1,217,884 897,512 603,460 275,143 561,189 445,123 299,854 155.21%
-
NP to SH 724,573 561,484 392,291 174,827 561,189 445,123 299,854 80.36%
-
Tax Rate 18.67% 21.69% 22.40% 23.18% 55.34% 53.16% 52.58% -
Total Cost 4,289,309 3,066,218 2,041,426 1,082,495 4,375,661 3,201,471 2,121,376 60.10%
-
Net Worth 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 19.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 108,070 - - - 106,825 - - -
Div Payout % 14.92% - - - 19.04% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 6,573,593 5,767,364 8,532,612 4,256,339 5,535,821 4,465,187 5,056,063 19.17%
NOSH 1,440,945 1,441,841 1,422,102 1,418,779 1,424,335 1,368,346 1,381,815 2.84%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.11% 22.64% 22.82% 20.27% 11.37% 12.21% 12.38% -
ROE 11.02% 9.74% 4.60% 4.11% 10.14% 9.97% 5.93% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 382.19 274.91 185.98 95.69 346.61 266.50 175.22 68.42%
EPS 51.27 38.94 27.59 12.32 39.40 32.53 21.70 77.67%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 4.562 4.00 6.00 3.00 3.8866 3.2632 3.659 15.88%
Adjusted Per Share Value based on latest NOSH - 1,418,779
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 49.77 35.82 23.90 12.27 44.62 32.96 21.88 73.22%
EPS 6.55 5.07 3.55 1.58 5.07 4.02 2.71 80.39%
DPS 0.98 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 0.5941 0.5213 0.7712 0.3847 0.5003 0.4036 0.457 19.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.91 0.96 1.00 1.03 1.00 1.06 1.00 -
P/RPS 0.24 0.35 0.54 1.08 0.29 0.40 0.57 -43.91%
P/EPS 1.81 2.47 3.63 8.36 2.54 3.26 4.61 -46.47%
EY 55.26 40.56 27.59 11.96 39.40 30.69 21.70 86.80%
DY 8.24 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 0.20 0.24 0.17 0.34 0.26 0.32 0.27 -18.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 0.94 0.95 0.98 1.04 1.03 0.97 0.98 -
P/RPS 0.25 0.35 0.53 1.09 0.30 0.36 0.56 -41.67%
P/EPS 1.87 2.44 3.55 8.44 2.61 2.98 4.52 -44.56%
EY 53.49 40.99 28.15 11.85 38.25 33.54 22.14 80.34%
DY 7.98 0.00 0.00 0.00 7.28 0.00 0.00 -
P/NAPS 0.21 0.24 0.16 0.35 0.27 0.30 0.27 -15.46%

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