[YTL] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 15.1%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,259,289 4,151,883 4,047,502 3,637,337 3,286,062 2,923,908 2,567,942 39.99%
PBT 1,190,066 1,150,850 1,009,637 960,022 896,320 845,112 798,847 30.34%
Tax -573,498 -542,321 -533,845 -482,573 -481,499 -460,137 -435,716 20.04%
NP 616,568 608,529 475,792 477,449 414,821 384,975 363,131 42.18%
-
NP to SH 616,568 608,529 475,792 477,449 414,821 384,975 363,131 42.18%
-
Tax Rate 48.19% 47.12% 52.87% 50.27% 53.72% 54.45% 54.54% -
Total Cost 3,642,721 3,543,354 3,571,710 3,159,888 2,871,241 2,538,933 2,204,811 39.62%
-
Net Worth 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 108,742 108,742 108,742 112,513 112,513 112,513 112,513 -2.24%
Div Payout % 17.64% 17.87% 22.86% 23.57% 27.12% 29.23% 30.98% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,841,990 4,751,104 4,349,705 4,725,065 4,596,742 4,467,166 4,500,555 4.98%
NOSH 1,447,877 1,450,276 1,449,901 1,450,296 1,450,534 1,451,792 1,500,185 -2.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.48% 14.66% 11.76% 13.13% 12.62% 13.17% 14.14% -
ROE 12.73% 12.81% 10.94% 10.10% 9.02% 8.62% 8.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 294.17 286.28 279.16 250.80 226.54 201.40 171.18 43.32%
EPS 42.58 41.96 32.82 32.92 28.60 26.52 24.21 45.55%
DPS 7.50 7.50 7.50 7.76 7.76 7.75 7.50 0.00%
NAPS 3.3442 3.276 3.00 3.258 3.169 3.077 3.00 7.48%
Adjusted Per Share Value based on latest NOSH - 1,450,296
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.50 37.52 36.58 32.87 29.70 26.43 23.21 39.99%
EPS 5.57 5.50 4.30 4.32 3.75 3.48 3.28 42.20%
DPS 0.98 0.98 0.98 1.02 1.02 1.02 1.02 -2.62%
NAPS 0.4376 0.4294 0.3931 0.427 0.4155 0.4037 0.4068 4.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.81 0.82 0.75 0.64 0.59 0.65 0.89 -
P/RPS 0.28 0.29 0.27 0.26 0.26 0.32 0.52 -33.73%
P/EPS 1.90 1.95 2.29 1.94 2.06 2.45 3.68 -35.56%
EY 52.57 51.17 43.75 51.44 48.47 40.80 27.20 54.97%
DY 9.26 9.15 10.00 12.12 13.15 11.92 8.43 6.44%
P/NAPS 0.24 0.25 0.25 0.20 0.19 0.21 0.30 -13.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.86 0.81 0.84 0.60 0.66 0.60 0.79 -
P/RPS 0.29 0.28 0.30 0.24 0.29 0.30 0.46 -26.41%
P/EPS 2.02 1.93 2.56 1.82 2.31 2.26 3.26 -27.25%
EY 49.52 51.80 39.07 54.87 43.33 44.20 30.64 37.59%
DY 8.72 9.26 8.93 12.93 11.75 12.92 9.49 -5.47%
P/NAPS 0.26 0.25 0.28 0.18 0.21 0.19 0.26 0.00%

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