[YTL] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.32%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 5,714,310 5,284,973 4,862,125 4,395,002 3,932,880 2,507,020 2,268,150 16.64%
PBT 1,455,213 1,528,178 1,267,068 1,197,866 962,390 746,336 705,024 12.83%
Tax -370,162 -331,496 -673,570 -408,098 -472,796 -409,849 -406,186 -1.53%
NP 1,085,050 1,196,682 593,497 789,768 489,594 336,486 298,837 23.96%
-
NP to SH 537,321 748,645 593,497 789,768 489,594 336,486 298,837 10.26%
-
Tax Rate 25.44% 21.69% 53.16% 34.07% 49.13% 54.91% 57.61% -
Total Cost 4,629,260 4,088,290 4,268,628 3,605,234 3,443,285 2,170,533 1,969,313 15.30%
-
Net Worth 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 9.49%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 149,255 - - - - - - -
Div Payout % 27.78% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 6,818,607 5,767,364 4,465,187 4,976,058 4,726,687 4,039,552 3,955,199 9.49%
NOSH 1,492,559 1,441,841 1,368,346 1,444,345 1,450,794 1,427,403 1,448,791 0.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.99% 22.64% 12.21% 17.97% 12.45% 13.42% 13.18% -
ROE 7.88% 12.98% 13.29% 15.87% 10.36% 8.33% 7.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 382.85 366.54 355.33 304.29 271.08 175.63 156.55 16.06%
EPS 36.00 51.92 43.37 54.68 33.75 23.57 20.63 9.71%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5684 4.00 3.2632 3.4452 3.258 2.83 2.73 8.95%
Adjusted Per Share Value based on latest NOSH - 1,442,721
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.48 47.62 43.81 39.60 35.43 22.59 20.44 16.63%
EPS 4.84 6.75 5.35 7.12 4.41 3.03 2.69 10.27%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.5196 0.4023 0.4483 0.4259 0.3639 0.3563 9.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.28 0.96 1.06 0.86 0.64 0.92 0.65 -
P/RPS 0.33 0.26 0.30 0.28 0.24 0.52 0.42 -3.93%
P/EPS 3.56 1.85 2.44 1.57 1.90 3.90 3.15 2.05%
EY 28.13 54.09 40.92 63.58 52.73 25.62 31.73 -1.98%
DY 7.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.32 0.25 0.20 0.33 0.24 2.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 -
Price 1.61 0.95 0.97 0.81 0.60 0.93 0.75 -
P/RPS 0.42 0.26 0.27 0.27 0.22 0.53 0.48 -2.19%
P/EPS 4.47 1.83 2.24 1.48 1.78 3.95 3.64 3.48%
EY 22.36 54.66 44.71 67.51 56.24 25.35 27.50 -3.38%
DY 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.30 0.24 0.18 0.33 0.27 4.41%

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