[YTL] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -22.2%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,415,267 1,392,821 1,543,463 1,318,844 1,287,248 1,357,638 1,290,256 6.34%
PBT 360,495 364,140 351,276 368,497 419,490 358,147 306,302 11.43%
Tax -83,367 -87,595 -30,904 -74,445 -91,173 -83,004 -184,870 -41.10%
NP 277,128 276,545 320,372 294,052 328,317 275,143 121,432 73.07%
-
NP to SH 152,982 154,126 195,513 169,193 217,464 174,827 121,432 16.59%
-
Tax Rate 23.13% 24.06% 8.80% 20.20% 21.73% 23.18% 60.36% -
Total Cost 1,138,139 1,116,276 1,223,091 1,024,792 958,931 1,082,495 1,168,824 -1.75%
-
Net Worth 7,055,782 6,733,316 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 39.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 109,900 - 107,915 - - - 107,026 1.77%
Div Payout % 71.84% - 55.20% - - - 88.14% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 7,055,782 6,733,316 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 39.40%
NOSH 1,465,344 1,431,067 1,438,871 1,440,963 1,428,494 1,418,779 1,427,015 1.77%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.58% 19.86% 20.76% 22.30% 25.51% 20.27% 9.41% -
ROE 2.17% 2.29% 2.82% 2.94% 2.54% 4.11% 2.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.58 97.33 107.27 91.53 90.11 95.69 90.42 4.47%
EPS 10.44 10.77 13.59 11.74 15.22 12.32 8.51 14.55%
DPS 7.50 0.00 7.50 0.00 0.00 0.00 7.50 0.00%
NAPS 4.8151 4.7051 4.8146 4.00 6.00 3.00 3.00 36.96%
Adjusted Per Share Value based on latest NOSH - 1,440,963
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.75 12.55 13.91 11.88 11.60 12.23 11.62 6.36%
EPS 1.38 1.39 1.76 1.52 1.96 1.58 1.09 16.98%
DPS 0.99 0.00 0.97 0.00 0.00 0.00 0.96 2.06%
NAPS 0.6357 0.6066 0.6241 0.5193 0.7722 0.3835 0.3857 39.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.23 0.99 0.91 0.96 1.00 1.03 1.00 -
P/RPS 1.27 1.02 0.85 1.05 1.11 1.08 1.11 9.36%
P/EPS 11.78 9.19 6.70 8.18 6.57 8.36 11.75 0.16%
EY 8.49 10.88 14.93 12.23 15.22 11.96 8.51 -0.15%
DY 6.10 0.00 8.24 0.00 0.00 0.00 7.50 -12.83%
P/NAPS 0.26 0.21 0.19 0.24 0.17 0.34 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 1.42 1.07 0.94 0.95 0.98 1.04 1.03 -
P/RPS 1.47 1.10 0.88 1.04 1.09 1.09 1.14 18.41%
P/EPS 13.60 9.94 6.92 8.09 6.44 8.44 12.10 8.07%
EY 7.35 10.07 14.46 12.36 15.53 11.85 8.26 -7.46%
DY 5.28 0.00 7.98 0.00 0.00 0.00 7.28 -19.22%
P/NAPS 0.29 0.23 0.20 0.24 0.16 0.35 0.34 -10.03%

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