[YTL] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 7.75%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,151,883 4,047,502 3,637,337 3,286,062 2,923,908 2,567,942 2,505,197 40.00%
PBT 1,150,850 1,009,637 960,022 896,320 845,112 798,847 753,808 32.55%
Tax -542,321 -533,845 -482,573 -481,499 -460,137 -435,716 -394,187 23.67%
NP 608,529 475,792 477,449 414,821 384,975 363,131 359,621 41.95%
-
NP to SH 608,529 475,792 477,449 414,821 384,975 363,131 359,621 41.95%
-
Tax Rate 47.12% 52.87% 50.27% 53.72% 54.45% 54.54% 52.29% -
Total Cost 3,543,354 3,571,710 3,159,888 2,871,241 2,538,933 2,204,811 2,145,576 39.67%
-
Net Worth 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 10.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 108,742 108,742 112,513 112,513 112,513 112,513 71,085 32.72%
Div Payout % 17.87% 22.86% 23.57% 27.12% 29.23% 30.98% 19.77% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4,078,457 10.70%
NOSH 1,450,276 1,449,901 1,450,296 1,450,534 1,451,792 1,500,185 1,441,151 0.42%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.66% 11.76% 13.13% 12.62% 13.17% 14.14% 14.35% -
ROE 12.81% 10.94% 10.10% 9.02% 8.62% 8.07% 8.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 286.28 279.16 250.80 226.54 201.40 171.18 173.83 39.41%
EPS 41.96 32.82 32.92 28.60 26.52 24.21 24.95 41.37%
DPS 7.50 7.50 7.76 7.76 7.75 7.50 5.00 31.00%
NAPS 3.276 3.00 3.258 3.169 3.077 3.00 2.83 10.23%
Adjusted Per Share Value based on latest NOSH - 1,450,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.53 36.59 32.88 29.70 26.43 23.21 22.64 40.02%
EPS 5.50 4.30 4.32 3.75 3.48 3.28 3.25 41.96%
DPS 0.98 0.98 1.02 1.02 1.02 1.02 0.64 32.81%
NAPS 0.4295 0.3932 0.4271 0.4155 0.4038 0.4068 0.3687 10.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.82 0.75 0.64 0.59 0.65 0.89 0.92 -
P/RPS 0.29 0.27 0.26 0.26 0.32 0.52 0.53 -33.07%
P/EPS 1.95 2.29 1.94 2.06 2.45 3.68 3.69 -34.61%
EY 51.17 43.75 51.44 48.47 40.80 27.20 27.12 52.63%
DY 9.15 10.00 12.12 13.15 11.92 8.43 5.43 41.56%
P/NAPS 0.25 0.25 0.20 0.19 0.21 0.30 0.33 -16.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 0.81 0.84 0.60 0.66 0.60 0.79 0.93 -
P/RPS 0.28 0.30 0.24 0.29 0.30 0.46 0.53 -34.62%
P/EPS 1.93 2.56 1.82 2.31 2.26 3.26 3.73 -35.52%
EY 51.80 39.07 54.87 43.33 44.20 30.64 26.83 54.98%
DY 9.26 8.93 12.93 11.75 12.92 9.49 5.38 43.57%
P/NAPS 0.25 0.28 0.18 0.21 0.19 0.26 0.33 -16.88%

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