[YTL] YoY Annualized Quarter Result on 30-Jun-2003 [#4] | Financial Results | I3investor

[YTL] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

28-Aug-2003

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- -27.58%

YoY- -5.17%

Quarter Report

ytlcorp 4Q30062003.pdf

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	5,507,193	4,936,850	4,409,398	4,026,837	2,587,853	2,326,045	2,109,698	17.33%
YoY %	11.55%	11.96%	9.50%	55.61%	11.26%	10.25%	-	-
Horiz. %	261.04%	234.01%	209.01%	190.87%	122.66%	110.25%	100.00%	-
PBT	1,497,410	1,256,603	1,214,258	839,668	788,777	721,958	735,214	12.58%
YoY %	19.16%	3.49%	44.61%	6.45%	9.26%	-1.80%	-	-
Horiz. %	203.67%	170.92%	165.16%	114.21%	107.29%	98.20%	100.00%	-
Tax	-279,526	-695,414	-509,353	-485,106	-414,897	-391,087	-352,698	-3.79%
YoY %	59.80%	-36.53%	-5.00%	-16.92%	-6.09%	-10.88%	-	-
Horiz. %	79.25%	197.17%	144.42%	137.54%	117.64%	110.88%	100.00%	-
NP	1,217,884	561,189	704,905	354,562	373,880	330,871	382,516	21.27%
YoY %	117.02%	-20.39%	98.81%	-5.17%	13.00%	-13.50%	-	-
Horiz. %	318.39%	146.71%	184.28%	92.69%	97.74%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	724,573	561,189	704,905	354,562	373,880	330,871	382,516	11.22%
YoY %	29.11%	-20.39%	98.81%	-5.17%	13.00%	-13.50%	-	-
Horiz. %	189.42%	146.71%	184.28%	92.69%	97.74%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.67%	55.34%	41.95%	57.77%	52.60%	54.17%	47.97%	-
YoY %	-66.26%	31.92%	-27.38%	9.83%	-2.90%	12.92%	-	-
Horiz. %	38.92%	115.36%	87.45%	120.43%	109.65%	112.92%	100.00%	-
Total Cost	4,289,309	4,375,661	3,704,493	3,672,275	2,213,973	1,995,174	1,727,182	16.36%
YoY %	-1.97%	18.12%	0.88%	65.87%	10.97%	15.52%	-	-
Horiz. %	248.34%	253.34%	214.48%	212.62%	128.18%	115.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,573,593	5,535,821	4,771,561	4,300,844	4,684,376	3,937,766	3,898,943	9.09%
YoY %	18.75%	16.02%	10.94%	-8.19%	18.96%	1.00%	-	-
Horiz. %	168.60%	141.98%	122.38%	110.31%	120.14%	101.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	108,070	106,825	107,655	108,790	108,770	72,120	73,013	6.75%
YoY %	1.17%	-0.77%	-1.04%	0.02%	50.82%	-1.22%	-	-
Horiz. %	148.01%	146.31%	147.45%	149.00%	148.97%	98.78%	100.00%	-
Div Payout %	14.92%	19.04%	15.27%	30.68%	29.09%	21.80%	19.09%	-
YoY %	-21.64%	24.69%	-50.23%	5.47%	33.44%	14.20%	-	-
Horiz. %	78.16%	99.74%	79.99%	160.71%	152.38%	114.20%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	6,573,593	5,535,821	4,771,561	4,300,844	4,684,376	3,937,766	3,898,943	9.09%
YoY %	18.75%	16.02%	10.94%	-8.19%	18.96%	1.00%	-	-
Horiz. %	168.60%	141.98%	122.38%	110.31%	120.14%	101.00%	100.00%	-
NOSH	1,440,945	1,424,335	1,435,401	1,450,537	1,450,271	1,442,405	1,460,278	-0.22%
YoY %	1.17%	-0.77%	-1.04%	0.02%	0.55%	-1.22%	-	-
Horiz. %	98.68%	97.54%	98.30%	99.33%	99.31%	98.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	22.11%	11.37%	15.99%	8.80%	14.45%	14.22%	18.13%	-
YoY %	94.46%	-28.89%	81.70%	-39.10%	1.62%	-21.57%	-	-
Horiz. %	121.95%	62.71%	88.20%	48.54%	79.70%	78.43%	100.00%	-
ROE	11.02%	10.14%	14.77%	8.24%	7.98%	8.40%	9.81%	-
YoY %	8.68%	-31.35%	79.25%	3.26%	-5.00%	-14.37%	-	-
Horiz. %	112.33%	103.36%	150.56%	84.00%	81.35%	85.63%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	382.19	346.61	307.19	277.61	178.44	161.26	144.47	17.59%
YoY %	10.27%	12.83%	10.66%	55.58%	10.65%	11.62%	-	-
Horiz. %	264.55%	239.92%	212.63%	192.16%	123.51%	111.62%	100.00%	-
EPS	51.27	39.40	48.07	24.44	25.78	22.49	26.19	11.84%
YoY %	30.13%	-18.04%	96.69%	-5.20%	14.63%	-14.13%	-	-
Horiz. %	195.76%	150.44%	183.54%	93.32%	98.43%	85.87%	100.00%	-
DPS	7.50	7.50	7.50	7.50	7.50	5.00	5.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	4.562	3.8866	3.3242	2.965	3.23	2.73	2.67	9.33%
YoY %	17.38%	16.92%	12.11%	-8.20%	18.32%	2.25%	-	-
Horiz. %	170.86%	145.57%	124.50%	111.05%	120.97%	102.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,449,901
RPS	49.78	44.62	39.86	36.40	23.39	21.03	19.07	17.33%
YoY %	11.56%	11.94%	9.51%	55.62%	11.22%	10.28%	-	-
Horiz. %	261.04%	233.98%	209.02%	190.88%	122.65%	110.28%	100.00%	-
EPS	6.55	5.07	6.37	3.20	3.38	2.99	3.46	11.21%
YoY %	29.19%	-20.41%	99.06%	-5.33%	13.04%	-13.58%	-	-
Horiz. %	189.31%	146.53%	184.10%	92.49%	97.69%	86.42%	100.00%	-
DPS	0.98	0.97	0.97	0.98	0.98	0.65	0.66	6.80%
YoY %	1.03%	0.00%	-1.02%	0.00%	50.77%	-1.52%	-	-
Horiz. %	148.48%	146.97%	146.97%	148.48%	148.48%	98.48%	100.00%	-
NAPS	0.5942	0.5004	0.4313	0.3888	0.4234	0.3559	0.3524	9.09%
YoY %	18.75%	16.02%	10.93%	-8.17%	18.97%	0.99%	-	-
Horiz. %	168.62%	142.00%	122.39%	110.33%	120.15%	100.99%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.91	1.00	0.88	0.75	0.89	0.71	0.95	-
P/RPS	0.24	0.29	0.29	0.27	0.50	0.44	0.66	-15.50%
YoY %	-17.24%	0.00%	7.41%	-46.00%	13.64%	-33.33%	-	-
Horiz. %	36.36%	43.94%	43.94%	40.91%	75.76%	66.67%	100.00%	-
P/EPS	1.81	2.54	1.79	3.07	3.45	3.10	3.63	-10.94%
YoY %	-28.74%	41.90%	-41.69%	-11.01%	11.29%	-14.60%	-	-
Horiz. %	49.86%	69.97%	49.31%	84.57%	95.04%	85.40%	100.00%	-
EY	55.26	39.40	55.81	32.59	28.97	32.31	27.57	12.28%
YoY %	40.25%	-29.40%	71.25%	12.50%	-10.34%	17.19%	-	-
Horiz. %	200.44%	142.91%	202.43%	118.21%	105.08%	117.19%	100.00%	-
DY	8.24	7.50	8.52	10.00	8.43	7.04	5.26	7.76%
YoY %	9.87%	-11.97%	-14.80%	18.62%	19.74%	33.84%	-	-
Horiz. %	156.65%	142.59%	161.98%	190.11%	160.27%	133.84%	100.00%	-
P/NAPS	0.20	0.26	0.26	0.25	0.28	0.26	0.36	-9.32%
YoY %	-23.08%	0.00%	4.00%	-10.71%	7.69%	-27.78%	-	-
Horiz. %	55.56%	72.22%	72.22%	69.44%	77.78%	72.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	30/08/01	29/08/00	-
Price	0.94	1.03	0.82	0.84	0.79	0.81	0.92	-
P/RPS	0.25	0.30	0.27	0.30	0.44	0.50	0.64	-14.49%
YoY %	-16.67%	11.11%	-10.00%	-31.82%	-12.00%	-21.88%	-	-
Horiz. %	39.06%	46.88%	42.19%	46.88%	68.75%	78.12%	100.00%	-
P/EPS	1.87	2.61	1.67	3.44	3.06	3.53	3.51	-9.95%
YoY %	-28.35%	56.29%	-51.45%	12.42%	-13.31%	0.57%	-	-
Horiz. %	53.28%	74.36%	47.58%	98.01%	87.18%	100.57%	100.00%	-
EY	53.49	38.25	59.89	29.10	32.63	28.32	28.47	11.07%
YoY %	39.84%	-36.13%	105.81%	-10.82%	15.22%	-0.53%	-	-
Horiz. %	187.88%	134.35%	210.36%	102.21%	114.61%	99.47%	100.00%	-
DY	7.98	7.28	9.15	8.93	9.49	6.17	5.43	6.62%
YoY %	9.62%	-20.44%	2.46%	-5.90%	53.81%	13.63%	-	-
Horiz. %	146.96%	134.07%	168.51%	164.46%	174.77%	113.63%	100.00%	-
P/NAPS	0.21	0.27	0.25	0.28	0.24	0.30	0.34	-7.71%
YoY %	-22.22%	8.00%	-10.71%	16.67%	-20.00%	-11.76%	-	-
Horiz. %	61.76%	79.41%	73.53%	82.35%	70.59%	88.24%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Rocketlauncher

All Eyes on E.A. Technique – What to Watch for in 2024

2

Flowinvestment

A Prime Investment Opportunity in Yong Tai Berhad?

3

Eggyrice

KGW Group – Poised to Challenge RM0.300

4

Grand Mustah Trading Journey

APPASIA (0119) The Dual Beneficiary from E-Invoicing Malaysia & Byte Dance (Tik Tok)

5

BFM Podcast

POTP Ep549: Hits From The 60s To 80s

6

Good Articles to Share

China's June factory activity contracts for second month

7

Good Articles to Share

Costco has discounted travel rates: What to know #shorts

8

Good Articles to Share

Fortnite content creator weighs in on career choice: Treat it like it's a business

Hot Stocks Today >

1

PERAK TRANSIT BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

921

3

HONG LEONG INDUSTRIES BHD

908

4

JCY INTERNATIONAL BERHAD

413

5

GENTING BHD

372

6

KIP REAL ESTATE INVESTMENT TRUST

333

7

YTL POWER INTERNATIONAL BHD

293

8

UCHI TECHNOLOGIES BHD

281

9

MALAYAN BANKING BHD

236

10

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....