[YTL] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 0.95%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 6,549,860 6,015,309 5,507,193 4,936,850 4,409,397 4,047,502 2,567,942 16.87%
PBT 1,829,842 1,555,744 1,497,410 1,256,603 1,217,794 1,009,637 798,847 14.79%
Tax -453,355 -90,869 -279,526 -690,048 -509,353 -533,845 -435,716 0.66%
NP 1,376,487 1,464,875 1,217,884 566,555 708,441 475,792 363,131 24.84%
-
NP to SH 769,786 762,444 756,997 566,555 708,441 475,792 363,131 13.32%
-
Tax Rate 24.78% 5.84% 18.67% 54.91% 41.83% 52.87% 54.54% -
Total Cost 5,173,373 4,550,434 4,289,309 4,370,295 3,700,956 3,571,710 2,204,811 15.25%
-
Net Worth 7,477,907 5,991,758 6,927,592 4,281,045 4,272,968 4,349,705 4,500,555 8.82%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 375,507 260,064 107,915 107,026 106,824 108,742 112,513 22.22%
Div Payout % 48.78% 34.11% 14.26% 18.89% 15.08% 22.86% 30.98% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 7,477,907 5,991,758 6,927,592 4,281,045 4,272,968 4,349,705 4,500,555 8.82%
NOSH 1,495,581 1,497,939 1,438,871 1,427,015 1,424,322 1,449,901 1,500,185 -0.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 21.02% 24.35% 22.11% 11.48% 16.07% 11.76% 14.14% -
ROE 10.29% 12.72% 10.93% 13.23% 16.58% 10.94% 8.07% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 437.95 401.57 382.74 345.96 309.58 279.16 171.18 16.93%
EPS 51.47 50.90 52.61 39.70 49.74 32.82 24.21 13.38%
DPS 25.00 17.36 7.50 7.50 7.50 7.50 7.50 22.19%
NAPS 5.00 4.00 4.8146 3.00 3.00 3.00 3.00 8.87%
Adjusted Per Share Value based on latest NOSH - 1,427,015
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.01 54.20 49.62 44.48 39.73 36.47 23.14 16.86%
EPS 6.94 6.87 6.82 5.10 6.38 4.29 3.27 13.34%
DPS 3.38 2.34 0.97 0.96 0.96 0.98 1.01 22.27%
NAPS 0.6737 0.5398 0.6241 0.3857 0.385 0.3919 0.4055 8.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.27 1.55 0.91 1.00 0.88 0.75 0.89 -
P/RPS 0.29 0.39 0.24 0.29 0.28 0.27 0.52 -9.26%
P/EPS 2.47 3.05 1.73 2.52 1.77 2.29 3.68 -6.42%
EY 40.53 32.84 57.81 39.70 56.52 43.75 27.20 6.86%
DY 19.69 11.20 8.24 7.50 8.52 10.00 8.43 15.17%
P/NAPS 0.25 0.39 0.19 0.33 0.29 0.25 0.30 -2.99%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 1.14 1.38 0.94 1.03 0.82 0.84 0.79 -
P/RPS 0.26 0.34 0.25 0.30 0.26 0.30 0.46 -9.06%
P/EPS 2.21 2.71 1.79 2.59 1.65 2.56 3.26 -6.26%
EY 45.15 36.88 55.97 38.55 60.66 39.07 30.64 6.66%
DY 21.93 12.58 7.98 7.28 9.15 8.93 9.49 14.96%
P/NAPS 0.23 0.35 0.20 0.34 0.27 0.28 0.26 -2.02%

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