[YTL] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 112.65%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,644,886 2,421,230 2,197,494 1,985,707 1,267,587 1,130,992 1,091,738 -0.93%
PBT 777,637 632,349 653,117 472,688 374,801 368,058 469,272 -0.53%
Tax -174,177 -332,495 -291,915 -252,262 -206,311 -209,028 -172,831 -0.00%
NP 603,460 299,854 361,202 220,426 168,490 159,030 296,441 -0.75%
-
NP to SH 392,291 299,854 361,202 220,426 168,490 159,030 296,441 -0.29%
-
Tax Rate 22.40% 52.58% 44.70% 53.37% 55.05% 56.79% 36.83% -
Total Cost 2,041,426 2,121,376 1,836,292 1,765,281 1,099,097 971,962 795,297 -0.99%
-
Net Worth 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 4,158,795 4,039,063 -0.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 8,532,612 5,056,063 4,845,293 4,598,617 4,063,080 4,158,795 4,039,063 -0.79%
NOSH 1,422,102 1,381,815 1,448,864 1,451,125 1,420,657 1,464,364 1,458,145 0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 22.82% 12.38% 16.44% 11.10% 13.29% 14.06% 27.15% -
ROE 4.60% 5.93% 7.45% 4.79% 4.15% 3.82% 7.34% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 185.98 175.22 151.67 136.84 89.23 77.23 74.87 -0.96%
EPS 27.59 21.70 24.93 15.19 11.86 10.86 20.33 -0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 3.659 3.3442 3.169 2.86 2.84 2.77 -0.81%
Adjusted Per Share Value based on latest NOSH - 1,450,534
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 23.83 21.81 19.80 17.89 11.42 10.19 9.84 -0.93%
EPS 3.53 2.70 3.25 1.99 1.52 1.43 2.67 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.4555 0.4365 0.4143 0.3661 0.3747 0.3639 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 1.00 0.81 0.59 0.90 0.93 0.00 -
P/RPS 0.54 0.57 0.53 0.43 1.01 1.20 0.00 -100.00%
P/EPS 3.63 4.61 3.25 3.88 7.59 8.56 0.00 -100.00%
EY 27.59 21.70 30.78 25.75 13.18 11.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.24 0.19 0.31 0.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 31/03/00 -
Price 0.98 0.98 0.86 0.66 0.87 0.88 1.35 -
P/RPS 0.53 0.56 0.57 0.48 0.98 1.14 1.80 1.30%
P/EPS 3.55 4.52 3.45 4.34 7.34 8.10 6.64 0.66%
EY 28.15 22.14 28.99 23.02 13.63 12.34 15.06 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.27 0.26 0.21 0.30 0.31 0.49 1.19%

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