[YTL] YoY TTM Result on 30-Jun-2003 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- -0.35%

YoY- 31.02%

Quarter Report

ytlcorp 4Q30062003.pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	5,507,193	4,936,850	4,409,397	4,047,502	2,567,942	2,326,045	2,109,698	17.33%
YoY %	11.55%	11.96%	8.94%	57.62%	10.40%	10.25%	-	-
Horiz. %	261.04%	234.01%	209.01%	191.85%	121.72%	110.25%	100.00%	-
PBT	1,497,410	1,256,603	1,217,794	1,009,637	798,847	721,958	735,214	12.58%
YoY %	19.16%	3.19%	20.62%	26.39%	10.65%	-1.80%	-	-
Horiz. %	203.67%	170.92%	165.64%	137.33%	108.66%	98.20%	100.00%	-
Tax	-279,526	-690,048	-509,353	-533,845	-435,716	-391,087	-352,698	-3.79%
YoY %	59.49%	-35.48%	4.59%	-22.52%	-11.41%	-10.88%	-	-
Horiz. %	79.25%	195.65%	144.42%	151.36%	123.54%	110.88%	100.00%	-
NP	1,217,884	566,555	708,441	475,792	363,131	330,871	382,516	21.27%
YoY %	114.96%	-20.03%	48.90%	31.02%	9.75%	-13.50%	-	-
Horiz. %	318.39%	148.11%	185.21%	124.38%	94.93%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	756,997	566,555	708,441	475,792	363,131	330,871	382,516	12.04%
YoY %	33.61%	-20.03%	48.90%	31.02%	9.75%	-13.50%	-	-
Horiz. %	197.90%	148.11%	185.21%	124.38%	94.93%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.67%	54.91%	41.83%	52.87%	54.54%	54.17%	47.97%	-
YoY %	-66.00%	31.27%	-20.88%	-3.06%	0.68%	12.92%	-	-
Horiz. %	38.92%	114.47%	87.20%	110.21%	113.70%	112.92%	100.00%	-
Total Cost	4,289,309	4,370,295	3,700,956	3,571,710	2,204,811	1,995,174	1,727,182	16.36%
YoY %	-1.85%	18.09%	3.62%	62.00%	10.51%	15.52%	-	-
Horiz. %	248.34%	253.03%	214.28%	206.79%	127.65%	115.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,927,592	4,281,045	4,272,968	4,349,705	4,500,555	3,881,290	3,916,297	9.96%
YoY %	61.82%	0.19%	-1.76%	-3.35%	15.96%	-0.89%	-	-
Horiz. %	176.89%	109.31%	109.11%	111.07%	114.92%	99.11%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	107,915	107,026	106,824	108,742	112,513	71,085	73,338	6.64%
YoY %	0.83%	0.19%	-1.76%	-3.35%	58.28%	-3.07%	-	-
Horiz. %	147.15%	145.94%	145.66%	148.28%	153.42%	96.93%	100.00%	-
Div Payout %	14.26%	18.89%	15.08%	22.86%	30.98%	21.48%	19.17%	-
YoY %	-24.51%	25.27%	-34.03%	-26.21%	44.23%	12.05%	-	-
Horiz. %	74.39%	98.54%	78.66%	119.25%	161.61%	112.05%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	6,927,592	4,281,045	4,272,968	4,349,705	4,500,555	3,881,290	3,916,297	9.96%
YoY %	61.82%	0.19%	-1.76%	-3.35%	15.96%	-0.89%	-	-
Horiz. %	176.89%	109.31%	109.11%	111.07%	114.92%	99.11%	100.00%	-
NOSH	1,438,871	1,427,015	1,424,322	1,449,901	1,500,185	1,421,717	1,466,777	-0.31%
YoY %	0.83%	0.19%	-1.76%	-3.35%	5.52%	-3.07%	-	-
Horiz. %	98.10%	97.29%	97.11%	98.85%	102.28%	96.93%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	22.11%	11.48%	16.07%	11.76%	14.14%	14.22%	18.13%	-
YoY %	92.60%	-28.56%	36.65%	-16.83%	-0.56%	-21.57%	-	-
Horiz. %	121.95%	63.32%	88.64%	64.86%	77.99%	78.43%	100.00%	-
ROE	10.93%	13.23%	16.58%	10.94%	8.07%	8.52%	9.77%	-
YoY %	-17.38%	-20.21%	51.55%	35.56%	-5.28%	-12.79%	-	-
Horiz. %	111.87%	135.41%	169.70%	111.98%	82.60%	87.21%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	382.74	345.96	309.58	279.16	171.18	163.61	143.83	17.70%
YoY %	10.63%	11.75%	10.90%	63.08%	4.63%	13.75%	-	-
Horiz. %	266.11%	240.53%	215.24%	194.09%	119.02%	113.75%	100.00%	-
EPS	52.61	39.70	49.74	32.82	24.21	23.27	26.08	12.40%
YoY %	32.52%	-20.18%	51.55%	35.56%	4.04%	-10.77%	-	-
Horiz. %	201.73%	152.22%	190.72%	125.84%	92.83%	89.23%	100.00%	-
DPS	7.50	7.50	7.50	7.50	7.50	5.00	5.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	4.8146	3.00	3.00	3.00	3.00	2.73	2.67	10.32%
YoY %	60.49%	0.00%	0.00%	0.00%	9.89%	2.25%	-	-
Horiz. %	180.32%	112.36%	112.36%	112.36%	112.36%	102.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,449,901
RPS	49.77	44.62	39.85	36.58	23.21	21.02	19.07	17.32%
YoY %	11.54%	11.97%	8.94%	57.60%	10.42%	10.23%	-	-
Horiz. %	260.99%	233.98%	208.97%	191.82%	121.71%	110.23%	100.00%	-
EPS	6.84	5.12	6.40	4.30	3.28	2.99	3.46	12.02%
YoY %	33.59%	-20.00%	48.84%	31.10%	9.70%	-13.58%	-	-
Horiz. %	197.69%	147.98%	184.97%	124.28%	94.80%	86.42%	100.00%	-
DPS	0.98	0.97	0.97	0.98	1.02	0.64	0.66	6.80%
YoY %	1.03%	0.00%	-1.02%	-3.92%	59.38%	-3.03%	-	-
Horiz. %	148.48%	146.97%	146.97%	148.48%	154.55%	96.97%	100.00%	-
NAPS	0.6261	0.3869	0.3862	0.3931	0.4068	0.3508	0.354	9.96%
YoY %	61.82%	0.18%	-1.76%	-3.37%	15.96%	-0.90%	-	-
Horiz. %	176.86%	109.29%	109.10%	111.05%	114.92%	99.10%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.91	1.00	0.88	0.75	0.89	0.71	0.95	-
P/RPS	0.24	0.29	0.28	0.27	0.52	0.43	0.66	-15.50%
YoY %	-17.24%	3.57%	3.70%	-48.08%	20.93%	-34.85%	-	-
Horiz. %	36.36%	43.94%	42.42%	40.91%	78.79%	65.15%	100.00%	-
P/EPS	1.73	2.52	1.77	2.29	3.68	3.05	3.64	-11.65%
YoY %	-31.35%	42.37%	-22.71%	-37.77%	20.66%	-16.21%	-	-
Horiz. %	47.53%	69.23%	48.63%	62.91%	101.10%	83.79%	100.00%	-
EY	57.81	39.70	56.52	43.75	27.20	32.78	27.45	13.21%
YoY %	45.62%	-29.76%	29.19%	60.85%	-17.02%	19.42%	-	-
Horiz. %	210.60%	144.63%	205.90%	159.38%	99.09%	119.42%	100.00%	-
DY	8.24	7.50	8.52	10.00	8.43	7.04	5.26	7.76%
YoY %	9.87%	-11.97%	-14.80%	18.62%	19.74%	33.84%	-	-
Horiz. %	156.65%	142.59%	161.98%	190.11%	160.27%	133.84%	100.00%	-
P/NAPS	0.19	0.33	0.29	0.25	0.30	0.26	0.36	-10.09%
YoY %	-42.42%	13.79%	16.00%	-16.67%	15.38%	-27.78%	-	-
Horiz. %	52.78%	91.67%	80.56%	69.44%	83.33%	72.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	30/08/01	29/08/00	-
Price	0.94	1.03	0.82	0.84	0.79	0.81	0.92	-
P/RPS	0.25	0.30	0.26	0.30	0.46	0.50	0.64	-14.49%
YoY %	-16.67%	15.38%	-13.33%	-34.78%	-8.00%	-21.88%	-	-
Horiz. %	39.06%	46.88%	40.62%	46.88%	71.88%	78.12%	100.00%	-
P/EPS	1.79	2.59	1.65	2.56	3.26	3.48	3.53	-10.69%
YoY %	-30.89%	56.97%	-35.55%	-21.47%	-6.32%	-1.42%	-	-
Horiz. %	50.71%	73.37%	46.74%	72.52%	92.35%	98.58%	100.00%	-
EY	55.97	38.55	60.66	39.07	30.64	28.73	28.35	11.99%
YoY %	45.19%	-36.45%	55.26%	27.51%	6.65%	1.34%	-	-
Horiz. %	197.43%	135.98%	213.97%	137.81%	108.08%	101.34%	100.00%	-
DY	7.98	7.28	9.15	8.93	9.49	6.17	5.43	6.62%
YoY %	9.62%	-20.44%	2.46%	-5.90%	53.81%	13.63%	-	-
Horiz. %	146.96%	134.07%	168.51%	164.46%	174.77%	113.63%	100.00%	-
P/NAPS	0.20	0.34	0.27	0.28	0.26	0.30	0.34	-8.46%
YoY %	-41.18%	25.93%	-3.57%	7.69%	-13.33%	-11.76%	-	-
Horiz. %	58.82%	100.00%	79.41%	82.35%	76.47%	88.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos