[YTL] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 6.02%
YoY- 14.81%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,047,502 3,637,337 3,286,062 2,923,908 2,567,942 2,505,197 2,462,640 39.39%
PBT 1,009,637 960,022 896,320 845,112 798,847 753,808 729,115 24.30%
Tax -533,845 -482,573 -481,499 -460,137 -435,716 -394,187 -388,538 23.66%
NP 475,792 477,449 414,821 384,975 363,131 359,621 340,577 25.04%
-
NP to SH 475,792 477,449 414,821 384,975 363,131 359,621 340,577 25.04%
-
Tax Rate 52.87% 50.27% 53.72% 54.45% 54.54% 52.29% 53.29% -
Total Cost 3,571,710 3,159,888 2,871,241 2,538,933 2,204,811 2,145,576 2,122,063 41.63%
-
Net Worth 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 4,063,825 4.64%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 108,742 112,513 112,513 112,513 112,513 71,085 71,085 32.86%
Div Payout % 22.86% 23.57% 27.12% 29.23% 30.98% 19.77% 20.87% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 4,063,825 4.64%
NOSH 1,449,901 1,450,296 1,450,534 1,451,792 1,500,185 1,441,151 1,420,918 1.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.76% 13.13% 12.62% 13.17% 14.14% 14.35% 13.83% -
ROE 10.94% 10.10% 9.02% 8.62% 8.07% 8.82% 8.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 279.16 250.80 226.54 201.40 171.18 173.83 173.31 37.53%
EPS 32.82 32.92 28.60 26.52 24.21 24.95 23.97 23.37%
DPS 7.50 7.76 7.76 7.75 7.50 5.00 5.00 31.13%
NAPS 3.00 3.258 3.169 3.077 3.00 2.83 2.86 3.24%
Adjusted Per Share Value based on latest NOSH - 1,451,792
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.58 32.87 29.70 26.43 23.21 22.64 22.26 39.38%
EPS 4.30 4.32 3.75 3.48 3.28 3.25 3.08 24.99%
DPS 0.98 1.02 1.02 1.02 1.02 0.64 0.64 32.95%
NAPS 0.3931 0.427 0.4155 0.4037 0.4068 0.3686 0.3673 4.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.75 0.64 0.59 0.65 0.89 0.92 0.90 -
P/RPS 0.27 0.26 0.26 0.32 0.52 0.53 0.52 -35.47%
P/EPS 2.29 1.94 2.06 2.45 3.68 3.69 3.75 -28.08%
EY 43.75 51.44 48.47 40.80 27.20 27.12 26.63 39.35%
DY 10.00 12.12 13.15 11.92 8.43 5.43 5.56 48.05%
P/NAPS 0.25 0.20 0.19 0.21 0.30 0.33 0.31 -13.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 0.84 0.60 0.66 0.60 0.79 0.93 0.87 -
P/RPS 0.30 0.24 0.29 0.30 0.46 0.53 0.50 -28.92%
P/EPS 2.56 1.82 2.31 2.26 3.26 3.73 3.63 -20.82%
EY 39.07 54.87 43.33 44.20 30.64 26.83 27.55 26.30%
DY 8.93 12.93 11.75 12.92 9.49 5.38 5.75 34.21%
P/NAPS 0.28 0.18 0.21 0.19 0.26 0.33 0.30 -4.50%

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