[YTL] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 0.98%
YoY- 9.75%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,637,337 3,286,062 2,923,908 2,567,942 2,505,197 2,462,640 2,369,117 33.12%
PBT 960,022 896,320 845,112 798,847 753,808 729,115 720,891 21.06%
Tax -482,573 -481,499 -460,137 -435,716 -394,187 -388,538 -385,563 16.15%
NP 477,449 414,821 384,975 363,131 359,621 340,577 335,328 26.58%
-
NP to SH 477,449 414,821 384,975 363,131 359,621 340,577 335,328 26.58%
-
Tax Rate 50.27% 53.72% 54.45% 54.54% 52.29% 53.29% 53.48% -
Total Cost 3,159,888 2,871,241 2,538,933 2,204,811 2,145,576 2,122,063 2,033,789 34.18%
-
Net Worth 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 4,063,825 3,960,024 12.50%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 112,513 112,513 112,513 112,513 71,085 71,085 71,085 35.85%
Div Payout % 23.57% 27.12% 29.23% 30.98% 19.77% 20.87% 21.20% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 4,063,825 3,960,024 12.50%
NOSH 1,450,296 1,450,534 1,451,792 1,500,185 1,441,151 1,420,918 1,420,381 1.40%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.13% 12.62% 13.17% 14.14% 14.35% 13.83% 14.15% -
ROE 10.10% 9.02% 8.62% 8.07% 8.82% 8.38% 8.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 250.80 226.54 201.40 171.18 173.83 173.31 166.79 31.28%
EPS 32.92 28.60 26.52 24.21 24.95 23.97 23.61 24.83%
DPS 7.76 7.76 7.75 7.50 5.00 5.00 5.00 34.08%
NAPS 3.258 3.169 3.077 3.00 2.83 2.86 2.788 10.95%
Adjusted Per Share Value based on latest NOSH - 1,500,185
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.88 29.70 26.43 23.21 22.64 22.26 21.41 33.14%
EPS 4.32 3.75 3.48 3.28 3.25 3.08 3.03 26.70%
DPS 1.02 1.02 1.02 1.02 0.64 0.64 0.64 36.48%
NAPS 0.4271 0.4155 0.4038 0.4068 0.3687 0.3673 0.3579 12.51%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.64 0.59 0.65 0.89 0.92 0.90 0.82 -
P/RPS 0.26 0.26 0.32 0.52 0.53 0.52 0.49 -34.48%
P/EPS 1.94 2.06 2.45 3.68 3.69 3.75 3.47 -32.15%
EY 51.44 48.47 40.80 27.20 27.12 26.63 28.79 47.29%
DY 12.12 13.15 11.92 8.43 5.43 5.56 6.10 58.11%
P/NAPS 0.20 0.19 0.21 0.30 0.33 0.31 0.29 -21.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 0.60 0.66 0.60 0.79 0.93 0.87 0.79 -
P/RPS 0.24 0.29 0.30 0.46 0.53 0.50 0.47 -36.13%
P/EPS 1.82 2.31 2.26 3.26 3.73 3.63 3.35 -33.44%
EY 54.87 43.33 44.20 30.64 26.83 27.55 29.88 50.01%
DY 12.93 11.75 12.92 9.49 5.38 5.75 6.34 60.88%
P/NAPS 0.18 0.21 0.19 0.26 0.33 0.30 0.28 -25.53%

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