[YTLCMT] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -0.27%
YoY- 146.91%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,968,294 1,466,908 1,150,041 1,061,946 677,065 513,264 426,298 29.01%
PBT 360,345 290,049 236,268 158,134 75,374 100,887 80,707 28.29%
Tax -95,483 -78,000 -61,197 -2,282 -19,472 -15,826 -13,777 38.03%
NP 264,862 212,049 175,071 155,852 55,902 85,061 66,930 25.74%
-
NP to SH 239,276 193,239 157,910 138,027 55,902 85,061 66,930 23.63%
-
Tax Rate 26.50% 26.89% 25.90% 1.44% 25.83% 15.69% 17.07% -
Total Cost 1,703,432 1,254,859 974,970 906,094 621,163 428,203 359,368 29.57%
-
Net Worth 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 34.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 92,998 113,266 98,649 48,417 44,319 18,048 28,137 22.02%
Div Payout % 38.87% 58.61% 62.47% 35.08% 79.28% 21.22% 42.04% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 34.13%
NOSH 646,722 647,236 657,666 484,177 443,199 383,268 140,686 28.91%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.46% 14.46% 15.22% 14.68% 8.26% 16.57% 15.70% -
ROE 11.24% 10.12% 9.42% 12.16% 9.23% 31.18% 18.35% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 304.35 226.64 174.87 219.33 152.77 284.37 303.01 0.07%
EPS 38.21 30.70 25.34 20.86 12.72 27.52 48.03 -3.73%
DPS 14.38 17.50 15.00 10.00 10.00 10.00 20.00 -5.34%
NAPS 3.2907 2.9508 2.5501 2.345 1.367 1.5115 2.593 4.04%
Adjusted Per Share Value based on latest NOSH - 484,343
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 276.87 206.34 161.77 149.38 95.24 72.20 59.97 29.00%
EPS 33.66 27.18 22.21 19.42 7.86 11.97 9.41 23.64%
DPS 13.08 15.93 13.88 6.81 6.23 2.54 3.96 22.01%
NAPS 2.9936 2.6865 2.3591 1.5971 0.8522 0.3837 0.5131 34.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.12 3.66 5.75 2.34 2.21 4.76 3.28 -
P/RPS 1.35 1.61 3.29 1.07 1.45 1.67 1.08 3.78%
P/EPS 11.14 12.26 23.95 8.21 17.52 10.10 6.89 8.32%
EY 8.98 8.16 4.18 12.18 5.71 9.90 14.50 -7.66%
DY 3.49 4.78 2.61 4.27 4.52 2.10 6.10 -8.87%
P/NAPS 1.25 1.24 2.25 1.00 1.62 3.15 1.26 -0.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 -
Price 4.20 3.32 4.90 2.42 2.15 2.33 4.30 -
P/RPS 1.38 1.46 2.80 1.10 1.41 0.82 1.42 -0.47%
P/EPS 11.35 11.12 20.41 8.49 17.05 4.94 9.04 3.86%
EY 8.81 8.99 4.90 11.78 5.87 20.23 11.06 -3.71%
DY 3.42 5.27 3.06 4.13 4.65 4.29 4.65 -4.98%
P/NAPS 1.28 1.13 1.92 1.03 1.57 1.54 1.66 -4.23%

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