[YTL] YoY Cumulative 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- 52.8%
YoY- 63.87%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,808,088 2,644,886 2,421,230 2,197,494 1,985,707 1,267,587 1,130,992 16.35%
PBT 724,635 777,637 632,349 653,117 472,688 374,801 368,058 11.94%
Tax -170,962 -174,177 -332,495 -291,915 -252,262 -206,311 -209,028 -3.29%
NP 553,673 603,460 299,854 361,202 220,426 168,490 159,030 23.09%
-
NP to SH 307,108 392,291 299,854 361,202 220,426 168,490 159,030 11.58%
-
Tax Rate 23.59% 22.40% 52.58% 44.70% 53.37% 55.05% 56.79% -
Total Cost 2,254,415 2,041,426 2,121,376 1,836,292 1,765,281 1,099,097 971,962 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 108,493 - - - - - - -
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 4.41% 4.60% 5.93% 7.45% 4.79% 4.15% 3.82% -
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 194.12 185.98 175.22 151.67 136.84 89.23 77.23 16.59%
EPS 21.23 27.59 21.70 24.93 15.19 11.86 10.86 11.81%
DPS 7.50 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 25.30 23.83 21.81 19.80 17.89 11.42 10.19 16.35%
EPS 2.77 3.53 2.70 3.25 1.99 1.52 1.43 11.64%
DPS 0.98 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 0.63 0.54 0.57 0.53 0.43 1.01 1.20 -10.17%
P/EPS 5.79 3.63 4.61 3.25 3.88 7.59 8.56 -6.30%
EY 17.26 27.59 21.70 30.78 25.75 13.18 11.68 6.72%
DY 6.10 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 0.73 0.53 0.56 0.57 0.48 0.98 1.14 -7.15%
P/EPS 6.69 3.55 4.52 3.45 4.34 7.34 8.10 -3.13%
EY 14.95 28.15 22.14 28.99 23.02 13.63 12.34 3.24%
DY 5.28 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