[YTL] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -23.6%
YoY- 63.87%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 5,616,176 5,289,772 4,842,460 4,394,988 3,971,414 2,535,174 2,261,984 16.35%
PBT 1,449,270 1,555,274 1,264,698 1,306,234 945,376 749,602 736,116 11.94%
Tax -341,924 -348,354 -664,990 -583,830 -504,524 -412,622 -418,056 -3.29%
NP 1,107,346 1,206,920 599,708 722,404 440,852 336,980 318,060 23.09%
-
NP to SH 614,216 784,582 599,708 722,404 440,852 336,980 318,060 11.58%
-
Tax Rate 23.59% 22.40% 52.58% 44.70% 53.37% 55.05% 56.79% -
Total Cost 4,508,830 4,082,852 4,242,752 3,672,584 3,530,562 2,198,194 1,943,924 15.04%
-
Net Worth 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 4,158,795 8.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 216,986 - - - - - - -
Div Payout % 35.33% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 6,965,406 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 4,158,795 8.97%
NOSH 1,446,575 1,422,102 1,381,815 1,448,864 1,451,125 1,420,657 1,464,364 -0.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.72% 22.82% 12.38% 16.44% 11.10% 13.29% 14.06% -
ROE 8.82% 9.20% 11.86% 14.91% 9.59% 8.29% 7.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 388.24 371.97 350.44 303.34 273.68 178.45 154.47 16.59%
EPS 42.46 55.18 43.40 49.86 30.38 23.72 21.72 11.81%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8151 6.00 3.659 3.3442 3.169 2.86 2.84 9.19%
Adjusted Per Share Value based on latest NOSH - 1,447,877
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.60 47.66 43.63 39.60 35.78 22.84 20.38 16.35%
EPS 5.53 7.07 5.40 6.51 3.97 3.04 2.87 11.54%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.7688 0.4555 0.4365 0.4143 0.3661 0.3747 8.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.00 1.00 0.81 0.59 0.90 0.93 -
P/RPS 0.32 0.27 0.29 0.27 0.22 0.50 0.60 -9.94%
P/EPS 2.90 1.81 2.30 1.62 1.94 3.79 4.28 -6.27%
EY 34.52 55.17 43.40 61.56 51.49 26.36 23.35 6.72%
DY 12.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.27 0.24 0.19 0.31 0.33 -3.89%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 1.42 0.98 0.98 0.86 0.66 0.87 0.88 -
P/RPS 0.37 0.26 0.28 0.28 0.24 0.49 0.57 -6.94%
P/EPS 3.34 1.78 2.26 1.72 2.17 3.67 4.05 -3.15%
EY 29.90 56.30 44.29 57.98 46.03 27.26 24.68 3.24%
DY 10.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.27 0.26 0.21 0.30 0.31 -1.10%

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