[YTL] QoQ Cumulative 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- 124.39%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,392,821 5,507,193 3,963,730 2,644,886 1,357,638 4,936,850 3,646,594 -47.32%
PBT 364,140 1,497,410 1,146,134 777,637 358,147 1,256,603 950,301 -47.21%
Tax -87,595 -279,526 -248,622 -174,177 -83,004 -695,414 -505,178 -68.87%
NP 276,545 1,217,884 897,512 603,460 275,143 561,189 445,123 -27.16%
-
NP to SH 154,126 724,573 561,484 392,291 174,827 561,189 445,123 -50.65%
-
Tax Rate 24.06% 18.67% 21.69% 22.40% 23.18% 55.34% 53.16% -
Total Cost 1,116,276 4,289,309 3,066,218 2,041,426 1,082,495 4,375,661 3,201,471 -50.42%
-
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 2.29% 11.02% 9.74% 4.60% 4.11% 10.14% 9.97% -
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 97.33 382.19 274.91 185.98 95.69 346.61 266.50 -48.87%
EPS 10.77 51.27 38.94 27.59 12.32 39.40 32.53 -52.10%
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 12.55 49.62 35.71 23.83 12.23 44.48 32.85 -47.31%
EPS 1.39 6.53 5.06 3.53 1.58 5.06 4.01 -50.62%
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 1.02 0.24 0.35 0.54 1.08 0.29 0.40 86.54%
P/EPS 9.19 1.81 2.47 3.63 8.36 2.54 3.26 99.43%
EY 10.88 55.26 40.56 27.59 11.96 39.40 30.69 -49.87%
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 1.10 0.25 0.35 0.53 1.09 0.30 0.36 110.42%
P/EPS 9.94 1.87 2.44 3.55 8.44 2.61 2.98 123.08%
EY 10.07 53.49 40.99 28.15 11.85 38.25 33.54 -55.12%
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