[YTL] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 24.61%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 6,956,848 6,331,476 5,571,284 5,430,552 4,712,224 4,329,860 3,912,336 10.05%
PBT 2,278,988 1,892,256 1,456,560 1,432,588 1,251,196 1,496,952 932,100 16.05%
Tax -405,520 -452,668 -350,380 -332,016 -605,856 -551,372 -517,468 -3.97%
NP 1,873,468 1,439,588 1,106,180 1,100,572 645,340 945,580 414,632 28.54%
-
NP to SH 1,009,468 898,432 616,504 699,308 645,340 945,580 414,632 15.97%
-
Tax Rate 17.79% 23.92% 24.06% 23.18% 48.42% 36.83% 55.52% -
Total Cost 5,083,380 4,891,888 4,465,104 4,329,980 4,066,884 3,384,280 3,497,704 6.42%
-
Net Worth 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 9.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 451,322 - - - - - -
Div Payout % - 50.23% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 4,467,166 9.51%
NOSH 1,495,065 1,504,407 1,431,067 1,418,779 1,396,839 1,450,276 1,451,792 0.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 26.93% 22.74% 19.86% 20.27% 13.70% 21.84% 10.60% -
ROE 13.09% 11.87% 9.16% 16.43% 13.29% 19.90% 9.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 465.32 420.86 389.31 382.76 337.35 298.55 269.48 9.52%
EPS 67.52 59.72 43.08 49.28 46.20 65.20 28.56 15.40%
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1584 5.0309 4.7051 3.00 3.4765 3.276 3.077 8.98%
Adjusted Per Share Value based on latest NOSH - 1,418,779
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 62.68 57.04 50.20 48.93 42.46 39.01 35.25 10.05%
EPS 9.09 8.09 5.55 6.30 5.81 8.52 3.74 15.93%
DPS 0.00 4.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6948 0.6819 0.6066 0.3835 0.4375 0.4281 0.4025 9.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.17 1.41 0.99 1.03 0.82 0.82 0.65 -
P/RPS 0.25 0.34 0.25 0.27 0.24 0.27 0.24 0.68%
P/EPS 1.73 2.36 2.30 2.09 1.77 1.26 2.28 -4.49%
EY 57.71 42.35 43.52 47.85 56.34 79.51 43.94 4.64%
DY 0.00 21.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.21 0.34 0.24 0.25 0.21 1.52%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 -
Price 1.19 1.38 1.07 1.04 0.92 0.81 0.60 -
P/RPS 0.26 0.33 0.27 0.27 0.27 0.27 0.22 2.82%
P/EPS 1.76 2.31 2.48 2.11 1.99 1.24 2.10 -2.89%
EY 56.74 43.28 40.26 47.39 50.22 80.49 47.60 2.96%
DY 0.00 21.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.23 0.35 0.26 0.25 0.19 3.23%

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