[YTL] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -0.35%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,394,094 4,259,289 4,151,883 4,047,502 3,637,337 3,286,062 2,923,908 31.16%
PBT 1,186,244 1,190,066 1,150,850 1,009,637 960,022 896,320 845,112 25.33%
Tax -485,322 -573,498 -542,321 -533,845 -482,573 -481,499 -460,137 3.61%
NP 700,922 616,568 608,529 475,792 477,449 414,821 384,975 49.05%
-
NP to SH 700,922 616,568 608,529 475,792 477,449 414,821 384,975 49.05%
-
Tax Rate 40.91% 48.19% 47.12% 52.87% 50.27% 53.72% 54.45% -
Total Cost 3,693,172 3,642,721 3,543,354 3,571,710 3,159,888 2,871,241 2,538,933 28.35%
-
Net Worth 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 7.36%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 108,742 108,742 108,742 108,742 112,513 112,513 112,513 -2.24%
Div Payout % 15.51% 17.64% 17.87% 22.86% 23.57% 27.12% 29.23% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,970,464 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 7.36%
NOSH 1,442,721 1,447,877 1,450,276 1,449,901 1,450,296 1,450,534 1,451,792 -0.41%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.95% 14.48% 14.66% 11.76% 13.13% 12.62% 13.17% -
ROE 14.10% 12.73% 12.81% 10.94% 10.10% 9.02% 8.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 304.57 294.17 286.28 279.16 250.80 226.54 201.40 31.71%
EPS 48.58 42.58 41.96 32.82 32.92 28.60 26.52 49.65%
DPS 7.50 7.50 7.50 7.50 7.76 7.76 7.75 -2.16%
NAPS 3.4452 3.3442 3.276 3.00 3.258 3.169 3.077 7.81%
Adjusted Per Share Value based on latest NOSH - 1,449,901
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.70 38.48 37.51 36.57 32.86 29.69 26.42 31.15%
EPS 6.33 5.57 5.50 4.30 4.31 3.75 3.48 48.95%
DPS 0.98 0.98 0.98 0.98 1.02 1.02 1.02 -2.62%
NAPS 0.4491 0.4375 0.4293 0.393 0.4269 0.4153 0.4036 7.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.86 0.81 0.82 0.75 0.64 0.59 0.65 -
P/RPS 0.28 0.28 0.29 0.27 0.26 0.26 0.32 -8.50%
P/EPS 1.77 1.90 1.95 2.29 1.94 2.06 2.45 -19.47%
EY 56.49 52.57 51.17 43.75 51.44 48.47 40.80 24.20%
DY 8.72 9.26 9.15 10.00 12.12 13.15 11.92 -18.79%
P/NAPS 0.25 0.24 0.25 0.25 0.20 0.19 0.21 12.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 0.81 0.86 0.81 0.84 0.60 0.66 0.60 -
P/RPS 0.27 0.29 0.28 0.30 0.24 0.29 0.30 -6.77%
P/EPS 1.67 2.02 1.93 2.56 1.82 2.31 2.26 -18.25%
EY 59.98 49.52 51.80 39.07 54.87 43.33 44.20 22.54%
DY 9.26 8.72 9.26 8.93 12.93 11.75 12.92 -19.89%
P/NAPS 0.24 0.26 0.25 0.28 0.18 0.21 0.19 16.83%

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