[YTL] YoY Annualized Quarter 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- 11.06%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 5,284,973 4,862,125 4,395,002 3,932,880 2,507,020 2,268,150 2,186,960 15.83%
PBT 1,528,178 1,267,068 1,197,866 962,390 746,336 705,024 817,133 10.99%
Tax -331,496 -673,570 -408,098 -472,796 -409,849 -406,186 -349,729 -0.88%
NP 1,196,682 593,497 789,768 489,594 336,486 298,837 467,404 16.95%
-
NP to SH 748,645 593,497 789,768 489,594 336,486 298,837 467,404 8.16%
-
Tax Rate 21.69% 53.16% 34.07% 49.13% 54.91% 57.61% 42.80% -
Total Cost 4,088,290 4,268,628 3,605,234 3,443,285 2,170,533 1,969,313 1,719,556 15.52%
-
Net Worth 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 4,097,562 5.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 4,097,562 5.85%
NOSH 1,441,841 1,368,346 1,444,345 1,450,794 1,427,403 1,448,791 1,458,207 -0.18%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.64% 12.21% 17.97% 12.45% 13.42% 13.18% 21.37% -
ROE 12.98% 13.29% 15.87% 10.36% 8.33% 7.56% 11.41% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 366.54 355.33 304.29 271.08 175.63 156.55 149.98 16.05%
EPS 51.92 43.37 54.68 33.75 23.57 20.63 32.05 8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.2632 3.4452 3.258 2.83 2.73 2.81 6.05%
Adjusted Per Share Value based on latest NOSH - 1,450,296
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.62 43.81 39.60 35.43 22.59 20.44 19.70 15.83%
EPS 6.75 5.35 7.12 4.41 3.03 2.69 4.21 8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.4023 0.4483 0.4259 0.3639 0.3563 0.3692 5.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.96 1.06 0.86 0.64 0.92 0.65 1.35 -
P/RPS 0.26 0.30 0.28 0.24 0.52 0.42 0.90 -18.68%
P/EPS 1.85 2.44 1.57 1.90 3.90 3.15 4.21 -12.80%
EY 54.09 40.92 63.58 52.73 25.62 31.73 23.74 14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.25 0.20 0.33 0.24 0.48 -10.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 30/05/00 -
Price 0.95 0.97 0.81 0.60 0.93 0.75 1.09 -
P/RPS 0.26 0.27 0.27 0.22 0.53 0.48 0.73 -15.80%
P/EPS 1.83 2.24 1.48 1.78 3.95 3.64 3.40 -9.80%
EY 54.66 44.71 67.51 56.24 25.35 27.50 29.41 10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.24 0.18 0.33 0.27 0.39 -7.76%

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