[YTL] QoQ 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- 43.97%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,543,463 1,318,844 1,287,248 1,357,638 1,290,256 1,225,364 1,243,174 15.56%
PBT 351,276 368,497 419,490 358,147 306,302 317,952 319,550 6.53%
Tax -30,904 -74,445 -91,173 -83,004 -184,870 -172,683 -181,031 -69.32%
NP 320,372 294,052 328,317 275,143 121,432 145,269 138,519 75.15%
-
NP to SH 195,513 169,193 217,464 174,827 121,432 145,269 138,519 25.90%
-
Tax Rate 8.80% 20.20% 21.73% 23.18% 60.36% 54.31% 56.65% -
Total Cost 1,223,091 1,024,792 958,931 1,082,495 1,168,824 1,080,095 1,104,655 7.04%
-
Net Worth 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 23.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 107,915 - - - 107,026 - - -
Div Payout % 55.20% - - - 88.14% - - -
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 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 23.88%
NOSH 1,438,871 1,440,963 1,428,494 1,418,779 1,427,015 1,380,883 1,374,196 3.12%
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 20.76% 22.30% 25.51% 20.27% 9.41% 11.86% 11.14% -
ROE 2.82% 2.94% 2.54% 4.11% 2.84% 3.22% 2.75% -
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 107.27 91.53 90.11 95.69 90.42 88.74 90.47 12.06%
EPS 13.59 11.74 15.22 12.32 8.51 10.52 10.08 22.10%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 4.8146 4.00 6.00 3.00 3.00 3.2632 3.659 20.13%
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 13.95 11.92 11.63 12.27 11.66 11.07 11.24 15.53%
EPS 1.77 1.53 1.97 1.58 1.10 1.31 1.25 26.17%
DPS 0.98 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 0.6261 0.5209 0.7746 0.3847 0.3869 0.4073 0.4544 23.89%
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 0.85 1.05 1.11 1.08 1.11 1.19 1.11 -16.33%
P/EPS 6.70 8.18 6.57 8.36 11.75 10.08 9.92 -23.07%
EY 14.93 12.23 15.22 11.96 8.51 9.92 10.08 30.03%
DY 8.24 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 0.19 0.24 0.17 0.34 0.33 0.32 0.27 -20.93%
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 0.88 1.04 1.09 1.09 1.14 1.09 1.08 -12.79%
P/EPS 6.92 8.09 6.44 8.44 12.10 9.22 9.72 -20.31%
EY 14.46 12.36 15.53 11.85 8.26 10.85 10.29 25.53%
DY 7.98 0.00 0.00 0.00 7.28 0.00 0.00 -
P/NAPS 0.20 0.24 0.16 0.35 0.34 0.30 0.27 -18.17%

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