[YTL] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 13.61%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 6,815,660 6,305,250 5,670,395 5,160,506 4,633,133 4,259,289 3,286,062 12.91%
PBT 1,765,332 1,750,054 1,444,408 1,401,891 1,197,026 1,190,066 896,320 11.94%
Tax -415,840 -150,483 -276,311 -531,730 -549,933 -573,498 -481,499 -2.41%
NP 1,349,492 1,599,571 1,168,097 870,161 647,093 616,568 414,821 21.70%
-
NP to SH 658,640 869,271 671,814 658,992 647,093 616,568 414,821 8.00%
-
Tax Rate 23.56% 8.60% 19.13% 37.93% 45.94% 48.19% 53.72% -
Total Cost 5,466,168 4,705,679 4,502,298 4,290,345 3,986,040 3,642,721 2,871,241 11.31%
-
Net Worth 7,322,930 7,502,814 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 8.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 150,071 375,599 217,816 107,026 106,824 108,742 112,513 4.91%
Div Payout % 22.79% 43.21% 32.42% 16.24% 16.51% 17.64% 27.12% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,322,930 7,502,814 7,055,782 8,570,968 5,028,184 4,841,990 4,596,742 8.06%
NOSH 1,505,134 1,501,403 1,465,344 1,428,494 1,374,196 1,447,877 1,450,534 0.61%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.80% 25.37% 20.60% 16.86% 13.97% 14.48% 12.62% -
ROE 8.99% 11.59% 9.52% 7.69% 12.87% 12.73% 9.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 452.83 419.96 386.97 361.25 337.15 294.17 226.54 12.22%
EPS 43.76 57.90 45.85 46.13 47.09 42.58 28.60 7.33%
DPS 10.00 25.00 14.86 7.49 7.77 7.50 7.76 4.31%
NAPS 4.8653 4.9972 4.8151 6.00 3.659 3.3442 3.169 7.39%
Adjusted Per Share Value based on latest NOSH - 1,428,494
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 61.41 56.81 51.09 46.49 41.74 38.37 29.61 12.91%
EPS 5.93 7.83 6.05 5.94 5.83 5.56 3.74 7.97%
DPS 1.35 3.38 1.96 0.96 0.96 0.98 1.01 4.95%
NAPS 0.6598 0.676 0.6357 0.7722 0.453 0.4362 0.4141 8.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.32 1.48 1.23 1.00 1.00 0.81 0.59 -
P/RPS 0.29 0.35 0.32 0.28 0.30 0.28 0.26 1.83%
P/EPS 3.02 2.56 2.68 2.17 2.12 1.90 2.06 6.57%
EY 33.15 39.12 37.27 46.13 47.09 52.57 48.47 -6.12%
DY 7.58 16.89 12.08 7.49 7.77 9.26 13.15 -8.76%
P/NAPS 0.27 0.30 0.26 0.17 0.27 0.24 0.19 6.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 -
Price 1.34 1.44 1.42 0.98 0.98 0.86 0.66 -
P/RPS 0.30 0.34 0.37 0.27 0.29 0.29 0.29 0.56%
P/EPS 3.06 2.49 3.10 2.12 2.08 2.02 2.31 4.79%
EY 32.66 40.21 32.29 47.07 48.05 49.52 43.33 -4.59%
DY 7.46 17.36 10.47 7.65 7.93 8.72 11.75 -7.28%
P/NAPS 0.28 0.29 0.29 0.16 0.27 0.26 0.21 4.90%

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