[YTL] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 13.61%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,542,376 5,507,193 5,253,986 5,160,506 5,116,432 4,936,850 4,759,739 10.67%
PBT 1,503,403 1,497,410 1,452,436 1,401,891 1,301,951 1,256,603 1,269,695 11.91%
Tax -284,117 -279,526 -433,492 -531,730 -621,588 -690,048 -708,457 -45.58%
NP 1,219,286 1,217,884 1,018,944 870,161 680,363 566,555 561,238 67.66%
-
NP to SH 736,296 756,997 682,916 658,992 580,047 566,555 561,238 19.82%
-
Tax Rate 18.90% 18.67% 29.85% 37.93% 47.74% 54.91% 55.80% -
Total Cost 4,323,090 4,289,309 4,235,042 4,290,345 4,436,069 4,370,295 4,198,501 1.96%
-
Net Worth 6,733,316 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 30.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 107,915 107,915 107,026 107,026 107,026 107,026 106,824 0.67%
Div Payout % 14.66% 14.26% 15.67% 16.24% 18.45% 18.89% 19.03% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 6,733,316 6,927,592 5,763,852 8,570,968 4,256,339 4,281,045 4,506,100 30.67%
NOSH 1,431,067 1,438,871 1,440,963 1,428,494 1,418,779 1,427,015 1,380,883 2.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.00% 22.11% 19.39% 16.86% 13.30% 11.48% 11.79% -
ROE 10.94% 10.93% 11.85% 7.69% 13.63% 13.23% 12.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 387.29 382.74 364.62 361.25 360.62 345.96 344.69 8.07%
EPS 51.45 52.61 47.39 46.13 40.88 39.70 40.64 17.01%
DPS 7.50 7.50 7.50 7.49 7.54 7.50 7.74 -2.07%
NAPS 4.7051 4.8146 4.00 6.00 3.00 3.00 3.2632 27.60%
Adjusted Per Share Value based on latest NOSH - 1,428,494
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.93 49.62 47.34 46.49 46.10 44.48 42.88 10.67%
EPS 6.63 6.82 6.15 5.94 5.23 5.10 5.06 19.72%
DPS 0.97 0.97 0.96 0.96 0.96 0.96 0.96 0.69%
NAPS 0.6066 0.6241 0.5193 0.7722 0.3835 0.3857 0.406 30.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 0.91 0.96 1.00 1.03 1.00 1.06 -
P/RPS 0.26 0.24 0.26 0.28 0.29 0.29 0.31 -11.05%
P/EPS 1.92 1.73 2.03 2.17 2.52 2.52 2.61 -18.49%
EY 51.97 57.81 49.37 46.13 39.69 39.70 38.34 22.45%
DY 7.58 8.24 7.81 7.49 7.32 7.50 7.30 2.53%
P/NAPS 0.21 0.19 0.24 0.17 0.34 0.33 0.32 -24.46%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 1.07 0.94 0.95 0.98 1.04 1.03 0.97 -
P/RPS 0.28 0.25 0.26 0.27 0.29 0.30 0.28 0.00%
P/EPS 2.08 1.79 2.00 2.12 2.54 2.59 2.39 -8.83%
EY 48.08 55.97 49.89 47.07 39.31 38.55 41.90 9.59%
DY 7.01 7.98 7.89 7.65 7.25 7.28 7.98 -8.27%
P/NAPS 0.23 0.20 0.24 0.16 0.35 0.34 0.30 -16.21%

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