[YTL] QoQ 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- 12.65%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter 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 1,097,842 963,953 1,007,623 978,084 707,588 612,678 46.09%
PBT 374,238 287,844 249,105 239,663 233,025 229,025 184,951 59.90%
Tax -137,843 -179,248 -102,335 -122,895 -129,367 -107,510 -101,076 22.95%
NP 236,395 108,596 146,770 116,768 103,658 121,515 83,875 99.40%
-
NP to SH 236,395 108,596 146,770 116,768 103,658 121,515 83,875 99.40%
-
Tax Rate 36.83% 62.27% 41.08% 51.28% 55.52% 46.94% 54.65% -
Total Cost 846,070 989,246 817,183 890,855 874,426 586,073 528,803 36.75%
-
Net Worth 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 4,845,597 4,078,457 10.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 108,742 - - - 112,513 - -
Div Payout % - 100.14% - - - 92.59% - -
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 4,349,705 4,725,065 4,596,742 4,467,166 4,845,597 4,078,457 10.70%
NOSH 1,450,276 1,449,901 1,450,296 1,450,534 1,451,792 1,500,185 1,441,151 0.42%
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% 9.89% 15.23% 11.59% 10.60% 17.17% 13.69% -
ROE 4.98% 2.50% 3.11% 2.54% 2.32% 2.51% 2.06% -
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 75.72 66.47 69.47 67.37 47.17 42.51 45.49%
EPS 16.30 7.49 10.12 8.05 7.14 8.10 5.82 98.56%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.276 3.00 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 9.89 8.68 9.08 8.81 6.38 5.52 46.06%
EPS 2.13 0.98 1.32 1.05 0.93 1.09 0.76 98.65%
DPS 0.00 0.98 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.4281 0.3919 0.4257 0.4141 0.4025 0.4366 0.3675 10.70%
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 0.99 0.96 0.85 0.96 1.89 2.16 -36.20%
P/EPS 5.03 10.01 6.32 7.33 9.10 10.99 15.81 -53.36%
EY 19.88 9.99 15.81 13.64 10.98 9.10 6.33 114.30%
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 1.11 0.90 0.95 0.89 1.67 2.19 -37.16%
P/EPS 4.97 11.22 5.93 8.20 8.40 9.75 15.98 -54.06%
EY 20.12 8.92 16.87 12.20 11.90 10.25 6.26 117.63%
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