[YTL] YoY TTM Result on 31-Mar-2005 [#3]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

27-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- -13.27%

YoY- -19.93%

Quarter Report

YTL Corp 3Q310305(Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	6,461,271	5,829,196	5,253,986	4,759,739	4,394,094	3,637,337	2,505,197	17.08%
YoY %	10.84%	10.95%	10.38%	8.32%	20.81%	45.19%	-	-
Horiz. %	257.91%	232.68%	209.72%	189.99%	175.40%	145.19%	100.00%	-
PBT	1,867,792	1,442,686	1,452,436	1,269,695	1,186,244	960,022	753,808	16.31%
YoY %	29.47%	-0.67%	14.39%	7.03%	23.56%	27.36%	-	-
Horiz. %	247.78%	191.39%	192.68%	168.44%	157.37%	127.36%	100.00%	-
Tax	-141,876	-308,526	-433,492	-708,457	-485,322	-482,573	-394,187	-15.64%
YoY %	54.01%	28.83%	38.81%	-45.98%	-0.57%	-22.42%	-	-
Horiz. %	35.99%	78.27%	109.97%	179.73%	123.12%	122.42%	100.00%	-
NP	1,725,916	1,134,160	1,018,944	561,238	700,922	477,449	359,621	29.84%
YoY %	52.18%	11.31%	81.55%	-19.93%	46.81%	32.76%	-	-
Horiz. %	479.93%	315.38%	283.34%	156.06%	194.91%	132.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	975,915	598,504	682,916	561,238	700,922	477,449	359,621	18.08%
YoY %	63.06%	-12.36%	21.68%	-19.93%	46.81%	32.76%	-	-
Horiz. %	271.37%	166.43%	189.90%	156.06%	194.91%	132.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.60%	21.39%	29.85%	55.80%	40.91%	50.27%	52.29%	-
YoY %	-64.47%	-28.34%	-46.51%	36.40%	-18.62%	-3.86%	-	-
Horiz. %	14.53%	40.91%	57.09%	106.71%	78.24%	96.14%	100.00%	-
Total Cost	4,735,355	4,695,036	4,235,042	4,198,501	3,693,172	3,159,888	2,145,576	14.09%
YoY %	0.86%	10.86%	0.87%	13.68%	16.88%	47.27%	-	-
Horiz. %	220.70%	218.82%	197.38%	195.68%	172.13%	147.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,324,927	6,865,703	5,763,852	4,506,100	4,970,464	4,725,065	4,078,457	10.24%
YoY %	6.69%	19.12%	27.91%	-9.34%	5.19%	15.85%	-	-
Horiz. %	179.60%	168.34%	141.32%	110.49%	121.87%	115.85%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	375,566	330,531	107,026	106,824	108,742	112,513	71,085	31.93%
YoY %	13.63%	208.83%	0.19%	-1.76%	-3.35%	58.28%	-	-
Horiz. %	528.33%	464.98%	150.56%	150.28%	152.97%	158.28%	100.00%	-
Div Payout %	38.48%	55.23%	15.67%	19.03%	15.51%	23.57%	19.77%	-
YoY %	-30.33%	252.46%	-17.66%	22.70%	-34.20%	19.22%	-	-
Horiz. %	194.64%	279.36%	79.26%	96.26%	78.45%	119.22%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	7,324,927	6,865,703	5,763,852	4,506,100	4,970,464	4,725,065	4,078,457	10.24%
YoY %	6.69%	19.12%	27.91%	-9.34%	5.19%	15.85%	-	-
Horiz. %	179.60%	168.34%	141.32%	110.49%	121.87%	115.85%	100.00%	-
NOSH	1,502,425	1,502,868	1,440,963	1,380,883	1,442,721	1,450,296	1,441,151	0.69%
YoY %	-0.03%	4.30%	4.35%	-4.29%	-0.52%	0.63%	-	-
Horiz. %	104.25%	104.28%	99.99%	95.82%	100.11%	100.63%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	26.71%	19.46%	19.39%	11.79%	15.95%	13.13%	14.35%	-
YoY %	37.26%	0.36%	64.46%	-26.08%	21.48%	-8.50%	-	-
Horiz. %	186.13%	135.61%	135.12%	82.16%	111.15%	91.50%	100.00%	-
ROE	13.32%	8.72%	11.85%	12.46%	14.10%	10.10%	8.82%	-
YoY %	52.75%	-26.41%	-4.90%	-11.63%	39.60%	14.51%	-	-
Horiz. %	151.02%	98.87%	134.35%	141.27%	159.86%	114.51%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	430.06	387.87	364.62	344.69	304.57	250.80	173.83	16.28%
YoY %	10.88%	6.38%	5.78%	13.17%	21.44%	44.28%	-	-
Horiz. %	247.40%	223.13%	209.76%	198.29%	175.21%	144.28%	100.00%	-
EPS	64.96	39.82	47.39	40.64	48.58	32.92	24.95	17.27%
YoY %	63.13%	-15.97%	16.61%	-16.34%	47.57%	31.94%	-	-
Horiz. %	260.36%	159.60%	189.94%	162.89%	194.71%	131.94%	100.00%	-
DPS	25.00	21.99	7.50	7.74	7.50	7.76	5.00	30.73%
YoY %	13.69%	193.20%	-3.10%	3.20%	-3.35%	55.20%	-	-
Horiz. %	500.00%	439.80%	150.00%	154.80%	150.00%	155.20%	100.00%	-
NAPS	4.8754	4.5684	4.00	3.2632	3.4452	3.258	2.83	9.47%
YoY %	6.72%	14.21%	22.58%	-5.28%	5.75%	15.12%	-	-
Horiz. %	172.28%	161.43%	141.34%	115.31%	121.74%	115.12%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,380,883
RPS	58.40	52.68	47.49	43.02	39.71	32.87	22.64	17.09%
YoY %	10.86%	10.93%	10.39%	8.34%	20.81%	45.19%	-	-
Horiz. %	257.95%	232.69%	209.76%	190.02%	175.40%	145.19%	100.00%	-
EPS	8.82	5.41	6.17	5.07	6.33	4.32	3.25	18.08%
YoY %	63.03%	-12.32%	21.70%	-19.91%	46.53%	32.92%	-	-
Horiz. %	271.38%	166.46%	189.85%	156.00%	194.77%	132.92%	100.00%	-
DPS	3.39	2.99	0.97	0.97	0.98	1.02	0.64	31.99%
YoY %	13.38%	208.25%	0.00%	-1.02%	-3.92%	59.38%	-	-
Horiz. %	529.69%	467.19%	151.56%	151.56%	153.12%	159.38%	100.00%	-
NAPS	0.662	0.6205	0.5209	0.4073	0.4492	0.427	0.3686	10.24%
YoY %	6.69%	19.12%	27.89%	-9.33%	5.20%	15.84%	-	-
Horiz. %	179.60%	168.34%	141.32%	110.50%	121.87%	115.84%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.39	1.28	0.96	1.06	0.86	0.64	0.92	-
P/RPS	0.32	0.33	0.26	0.31	0.28	0.26	0.53	-8.05%
YoY %	-3.03%	26.92%	-16.13%	10.71%	7.69%	-50.94%	-	-
Horiz. %	60.38%	62.26%	49.06%	58.49%	52.83%	49.06%	100.00%	-
P/EPS	2.14	3.21	2.03	2.61	1.77	1.94	3.69	-8.67%
YoY %	-33.33%	58.13%	-22.22%	47.46%	-8.76%	-47.43%	-	-
Horiz. %	57.99%	86.99%	55.01%	70.73%	47.97%	52.57%	100.00%	-
EY	46.73	31.11	49.37	38.34	56.49	51.44	27.12	9.48%
YoY %	50.21%	-36.99%	28.77%	-32.13%	9.82%	89.68%	-	-
Horiz. %	172.31%	114.71%	182.04%	141.37%	208.30%	189.68%	100.00%	-
DY	17.99	17.18	7.81	7.30	8.72	12.12	5.43	22.07%
YoY %	4.71%	119.97%	6.99%	-16.28%	-28.05%	123.20%	-	-
Horiz. %	331.31%	316.39%	143.83%	134.44%	160.59%	223.20%	100.00%	-
P/NAPS	0.29	0.28	0.24	0.32	0.25	0.20	0.33	-2.12%
YoY %	3.57%	16.67%	-25.00%	28.00%	25.00%	-39.39%	-	-
Horiz. %	87.88%	84.85%	72.73%	96.97%	75.76%	60.61%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	24/05/07	18/05/06	27/05/05	27/05/04	22/05/03	30/05/02	-
Price	1.40	1.61	0.95	0.97	0.81	0.60	0.93	-
P/RPS	0.33	0.42	0.26	0.28	0.27	0.24	0.53	-7.58%
YoY %	-21.43%	61.54%	-7.14%	3.70%	12.50%	-54.72%	-	-
Horiz. %	62.26%	79.25%	49.06%	52.83%	50.94%	45.28%	100.00%	-
P/EPS	2.16	4.04	2.00	2.39	1.67	1.82	3.73	-8.69%
YoY %	-46.53%	102.00%	-16.32%	43.11%	-8.24%	-51.21%	-	-
Horiz. %	57.91%	108.31%	53.62%	64.08%	44.77%	48.79%	100.00%	-
EY	46.40	24.74	49.89	41.90	59.98	54.87	26.83	9.55%
YoY %	87.55%	-50.41%	19.07%	-30.14%	9.31%	104.51%	-	-
Horiz. %	172.94%	92.21%	185.95%	156.17%	223.56%	204.51%	100.00%	-
DY	17.86	13.66	7.89	7.98	9.26	12.93	5.38	22.11%
YoY %	30.75%	73.13%	-1.13%	-13.82%	-28.38%	140.33%	-	-
Horiz. %	331.97%	253.90%	146.65%	148.33%	172.12%	240.33%	100.00%	-
P/NAPS	0.29	0.35	0.24	0.30	0.24	0.18	0.33	-2.12%
YoY %	-17.14%	45.83%	-20.00%	25.00%	33.33%	-45.45%	-	-
Horiz. %	87.88%	106.06%	72.73%	90.91%	72.73%	54.55%	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