[YTL] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 4.87%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,287,248 1,357,638 1,290,256 1,225,364 1,243,174 1,178,056 1,113,145 10.14%
PBT 419,490 358,147 306,302 317,952 319,550 312,799 319,394 19.87%
Tax -91,173 -83,004 -184,870 -172,683 -181,031 -151,464 -203,279 -41.32%
NP 328,317 275,143 121,432 145,269 138,519 161,335 116,115 99.57%
-
NP to SH 217,464 174,827 121,432 145,269 138,519 161,335 116,115 51.76%
-
Tax Rate 21.73% 23.18% 60.36% 54.31% 56.65% 48.42% 63.65% -
Total Cost 958,931 1,082,495 1,168,824 1,080,095 1,104,655 1,016,721 997,030 -2.55%
-
Net Worth 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 58.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 107,026 - - - 106,824 -
Div Payout % - - 88.14% - - - 92.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 8,570,968 4,256,339 4,281,045 4,506,100 5,028,184 4,856,113 4,272,968 58.84%
NOSH 1,428,494 1,418,779 1,427,015 1,380,883 1,374,196 1,396,839 1,424,322 0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.51% 20.27% 9.41% 11.86% 11.14% 13.70% 10.43% -
ROE 2.54% 4.11% 2.84% 3.22% 2.75% 3.32% 2.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 90.11 95.69 90.42 88.74 90.47 84.34 78.15 9.93%
EPS 15.22 12.32 8.51 10.52 10.08 11.55 8.15 51.47%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 6.00 3.00 3.00 3.2632 3.659 3.4765 3.00 58.53%
Adjusted Per Share Value based on latest NOSH - 1,380,883
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.63 12.27 11.66 11.07 11.23 10.64 10.06 10.12%
EPS 1.96 1.58 1.10 1.31 1.25 1.46 1.05 51.43%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.97 -
NAPS 0.7744 0.3846 0.3868 0.4071 0.4543 0.4388 0.3861 58.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.03 1.00 1.06 1.00 0.82 0.88 -
P/RPS 1.11 1.08 1.11 1.19 1.11 0.97 1.13 -1.18%
P/EPS 6.57 8.36 11.75 10.08 9.92 7.10 10.79 -28.09%
EY 15.22 11.96 8.51 9.92 10.08 14.09 9.26 39.14%
DY 0.00 0.00 7.50 0.00 0.00 0.00 8.52 -
P/NAPS 0.17 0.34 0.33 0.32 0.27 0.24 0.29 -29.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.98 1.04 1.03 0.97 0.98 0.92 0.82 -
P/RPS 1.09 1.09 1.14 1.09 1.08 1.09 1.05 2.51%
P/EPS 6.44 8.44 12.10 9.22 9.72 7.97 10.06 -25.66%
EY 15.53 11.85 8.26 10.85 10.29 12.55 9.94 34.53%
DY 0.00 0.00 7.28 0.00 0.00 0.00 9.15 -
P/NAPS 0.16 0.35 0.34 0.30 0.27 0.26 0.27 -29.38%

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