[YTL] YoY TTM 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- 7.75%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 5,160,506 4,633,133 4,259,289 3,286,062 2,462,640 2,148,952 1,091,738 -1.63%
PBT 1,401,891 1,197,026 1,190,066 896,320 729,115 634,000 469,272 -1.15%
Tax -531,730 -549,933 -573,498 -481,499 -388,538 -388,895 -172,831 -1.18%
NP 870,161 647,093 616,568 414,821 340,577 245,105 296,441 -1.13%
-
NP to SH 658,992 647,093 616,568 414,821 340,577 245,105 296,441 -0.84%
-
Tax Rate 37.93% 45.94% 48.19% 53.72% 53.29% 61.34% 36.83% -
Total Cost 4,290,345 3,986,040 3,642,721 2,871,241 2,122,063 1,903,847 795,297 -1.77%
-
Net Worth 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 4,039,118 -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 107,026 106,824 108,742 112,513 71,085 73,338 - -100.00%
Div Payout % 16.24% 16.51% 17.64% 27.12% 20.87% 29.92% - -
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 8,570,968 5,028,184 4,841,990 4,596,742 4,063,825 4,149,397 4,039,118 -0.79%
NOSH 1,428,494 1,374,196 1,447,877 1,450,534 1,420,918 1,461,055 1,458,165 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 16.86% 13.97% 14.48% 12.62% 13.83% 11.41% 27.15% -
ROE 7.69% 12.87% 12.73% 9.02% 8.38% 5.91% 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 361.25 337.15 294.17 226.54 173.31 147.08 74.87 -1.65%
EPS 46.13 47.09 42.58 28.60 23.97 16.78 20.33 -0.86%
DPS 7.49 7.77 7.50 7.76 5.00 5.00 0.00 -100.00%
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 46.49 41.74 38.37 29.61 22.19 19.36 9.84 -1.63%
EPS 5.94 5.83 5.56 3.74 3.07 2.21 2.67 -0.84%
DPS 0.96 0.96 0.98 1.01 0.64 0.66 0.00 -100.00%
NAPS 0.7722 0.453 0.4362 0.4141 0.3661 0.3738 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 0.28 0.30 0.28 0.26 0.52 0.63 0.00 -100.00%
P/EPS 2.17 2.12 1.90 2.06 3.75 5.54 0.00 -100.00%
EY 46.13 47.09 52.57 48.47 26.63 18.04 0.00 -100.00%
DY 7.49 7.77 9.26 13.15 5.56 5.38 0.00 -100.00%
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 - -
Price 0.98 0.98 0.86 0.66 0.87 0.88 0.00 -
P/RPS 0.27 0.29 0.29 0.29 0.50 0.60 0.00 -100.00%
P/EPS 2.12 2.08 2.02 2.31 3.63 5.25 0.00 -100.00%
EY 47.07 48.05 49.52 43.33 27.55 19.06 0.00 -100.00%
DY 7.65 7.93 8.72 11.75 5.75 5.68 0.00 -100.00%
P/NAPS 0.16 0.27 0.26 0.21 0.30 0.31 0.00 -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
Post a Comment