[YTL] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 1.07%
YoY- 48.9%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,759,739 4,633,133 4,504,988 4,409,397 4,394,094 4,259,289 4,151,883 9.52%
PBT 1,269,695 1,197,026 1,156,355 1,217,794 1,186,244 1,190,066 1,150,850 6.76%
Tax -708,457 -549,933 -522,974 -509,353 -485,322 -573,498 -542,321 19.48%
NP 561,238 647,093 633,381 708,441 700,922 616,568 608,529 -5.24%
-
NP to SH 561,238 647,093 633,381 708,441 700,922 616,568 608,529 -5.24%
-
Tax Rate 55.80% 45.94% 45.23% 41.83% 40.91% 48.19% 47.12% -
Total Cost 4,198,501 3,986,040 3,871,607 3,700,956 3,693,172 3,642,721 3,543,354 11.96%
-
Net Worth 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 -3.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 106,824 106,824 106,824 106,824 108,742 108,742 108,742 -1.17%
Div Payout % 19.03% 16.51% 16.87% 15.08% 15.51% 17.64% 17.87% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,506,100 5,028,184 4,856,113 4,272,968 4,970,464 4,841,990 4,751,104 -3.46%
NOSH 1,380,883 1,374,196 1,396,839 1,424,322 1,442,721 1,447,877 1,450,276 -3.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.79% 13.97% 14.06% 16.07% 15.95% 14.48% 14.66% -
ROE 12.46% 12.87% 13.04% 16.58% 14.10% 12.73% 12.81% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 344.69 337.15 322.51 309.58 304.57 294.17 286.28 13.16%
EPS 40.64 47.09 45.34 49.74 48.58 42.58 41.96 -2.10%
DPS 7.74 7.77 7.65 7.50 7.50 7.50 7.50 2.12%
NAPS 3.2632 3.659 3.4765 3.00 3.4452 3.3442 3.276 -0.26%
Adjusted Per Share Value based on latest NOSH - 1,424,322
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.88 41.74 40.59 39.73 39.59 38.37 37.41 9.51%
EPS 5.06 5.83 5.71 6.38 6.32 5.56 5.48 -5.17%
DPS 0.96 0.96 0.96 0.96 0.98 0.98 0.98 -1.36%
NAPS 0.406 0.453 0.4375 0.385 0.4478 0.4362 0.4281 -3.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.06 1.00 0.82 0.88 0.86 0.81 0.82 -
P/RPS 0.31 0.30 0.25 0.28 0.28 0.28 0.29 4.54%
P/EPS 2.61 2.12 1.81 1.77 1.77 1.90 1.95 21.43%
EY 38.34 47.09 55.30 56.52 56.49 52.57 51.17 -17.49%
DY 7.30 7.77 9.33 8.52 8.72 9.26 9.15 -13.96%
P/NAPS 0.32 0.27 0.24 0.29 0.25 0.24 0.25 17.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.97 0.98 0.92 0.82 0.81 0.86 0.81 -
P/RPS 0.28 0.29 0.29 0.26 0.27 0.29 0.28 0.00%
P/EPS 2.39 2.08 2.03 1.65 1.67 2.02 1.93 15.30%
EY 41.90 48.05 49.29 60.66 59.98 49.52 51.80 -13.17%
DY 7.98 7.93 8.31 9.15 9.26 8.72 9.26 -9.43%
P/NAPS 0.30 0.27 0.26 0.27 0.24 0.26 0.25 12.91%

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