[YTL] QoQ Cumulative 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- 112.65%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,082,465 4,026,837 2,949,660 1,985,707 978,084 2,587,853 1,880,265 -30.77%
PBT 374,238 839,668 721,793 472,688 233,025 788,777 559,752 -23.52%
Tax -137,843 -485,106 -354,597 -252,262 -129,367 -414,897 -307,387 -41.38%
NP 236,395 354,562 367,196 220,426 103,658 373,880 252,365 -4.26%
-
NP to SH 236,395 354,562 367,196 220,426 103,658 373,880 252,365 -4.26%
-
Tax Rate 36.83% 57.77% 49.13% 53.37% 55.52% 52.60% 54.91% -
Total Cost 846,070 3,672,275 2,582,464 1,765,281 874,426 2,213,973 1,627,900 -35.33%
-
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 4.98% 8.24% 7.77% 4.79% 2.32% 7.98% 6.25% -
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 74.64 277.61 203.31 136.84 67.37 178.44 131.73 -31.50%
EPS 16.30 24.44 25.31 15.19 7.14 25.78 17.68 -5.26%
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 9.75 36.28 26.58 17.89 8.81 23.32 16.94 -30.78%
EPS 2.13 3.19 3.31 1.99 0.93 3.37 2.27 -4.15%
DPS 0.00 0.98 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.4281 0.3875 0.4259 0.4143 0.4025 0.422 0.3639 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 1.10 0.27 0.31 0.43 0.96 0.50 0.70 35.12%
P/EPS 5.03 3.07 2.53 3.88 9.10 3.45 5.20 -2.18%
EY 19.88 32.59 39.55 25.75 10.98 28.97 19.22 2.27%
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 1.09 0.30 0.30 0.48 0.89 0.44 0.71 33.04%
P/EPS 4.97 3.44 2.37 4.34 8.40 3.06 5.26 -3.70%
EY 20.12 29.10 42.18 23.02 11.90 32.63 19.01 3.85%
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