[YTL] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 1.57%
YoY- 38.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,923,908 2,567,942 2,505,197 2,462,640 2,369,117 2,326,045 2,170,591 21.94%
PBT 845,112 798,847 753,808 729,115 720,891 721,958 651,132 18.96%
Tax -460,137 -435,716 -394,187 -388,538 -385,563 -391,087 -395,041 10.69%
NP 384,975 363,131 359,621 340,577 335,328 330,871 256,091 31.19%
-
NP to SH 384,975 363,131 359,621 340,577 335,328 330,871 256,091 31.19%
-
Tax Rate 54.45% 54.54% 52.29% 53.29% 53.48% 54.17% 60.67% -
Total Cost 2,538,933 2,204,811 2,145,576 2,122,063 2,033,789 1,995,174 1,914,500 20.68%
-
Net Worth 4,467,166 4,500,555 4,078,457 4,063,825 3,960,024 3,881,290 3,880,295 9.83%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 112,513 112,513 71,085 71,085 71,085 71,085 73,338 32.98%
Div Payout % 29.23% 30.98% 19.77% 20.87% 21.20% 21.48% 28.64% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,467,166 4,500,555 4,078,457 4,063,825 3,960,024 3,881,290 3,880,295 9.83%
NOSH 1,451,792 1,500,185 1,441,151 1,420,918 1,420,381 1,421,717 1,421,353 1.42%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.17% 14.14% 14.35% 13.83% 14.15% 14.22% 11.80% -
ROE 8.62% 8.07% 8.82% 8.38% 8.47% 8.52% 6.60% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 201.40 171.18 173.83 173.31 166.79 163.61 152.71 20.24%
EPS 26.52 24.21 24.95 23.97 23.61 23.27 18.02 29.35%
DPS 7.75 7.50 5.00 5.00 5.00 5.00 5.16 31.11%
NAPS 3.077 3.00 2.83 2.86 2.788 2.73 2.73 8.29%
Adjusted Per Share Value based on latest NOSH - 1,420,918
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.34 23.14 22.57 22.19 21.34 20.96 19.56 21.92%
EPS 3.47 3.27 3.24 3.07 3.02 2.98 2.31 31.13%
DPS 1.01 1.01 0.64 0.64 0.64 0.64 0.66 32.76%
NAPS 0.4025 0.4055 0.3675 0.3661 0.3568 0.3497 0.3496 9.83%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.65 0.89 0.92 0.90 0.82 0.71 0.65 -
P/RPS 0.32 0.52 0.53 0.52 0.49 0.43 0.43 -17.86%
P/EPS 2.45 3.68 3.69 3.75 3.47 3.05 3.61 -22.75%
EY 40.80 27.20 27.12 26.63 28.79 32.78 27.72 29.36%
DY 11.92 8.43 5.43 5.56 6.10 7.04 7.94 31.07%
P/NAPS 0.21 0.30 0.33 0.31 0.29 0.26 0.24 -8.50%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 25/05/01 -
Price 0.60 0.79 0.93 0.87 0.79 0.81 0.75 -
P/RPS 0.30 0.46 0.53 0.50 0.47 0.50 0.49 -27.87%
P/EPS 2.26 3.26 3.73 3.63 3.35 3.48 4.16 -33.39%
EY 44.20 30.64 26.83 27.55 29.88 28.73 24.02 50.10%
DY 12.92 9.49 5.38 5.75 6.34 6.17 6.88 52.15%
P/NAPS 0.19 0.26 0.33 0.30 0.28 0.30 0.27 -20.86%

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