[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -2.67%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,656,853 3,640,922 3,554,308 3,386,920 3,346,044 3,291,100 3,273,392 7.65%
PBT 991,717 971,054 831,208 836,653 865,957 860,600 853,972 10.47%
Tax -255,841 -227,850 -202,264 -223,604 -236,069 -232,210 -227,292 8.19%
NP 735,876 743,204 628,944 613,049 629,888 628,390 626,680 11.29%
-
NP to SH 735,876 743,204 628,944 613,049 629,888 628,390 626,680 11.29%
-
Tax Rate 25.80% 23.46% 24.33% 26.73% 27.26% 26.98% 26.62% -
Total Cost 2,920,977 2,897,718 2,925,364 2,773,871 2,716,156 2,662,710 2,646,712 6.78%
-
Net Worth 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 4,488,499 4,266,661 3.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 223,522 - - - -
Div Payout % - - - 36.46% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 4,488,499 4,266,661 3.47%
NOSH 4,630,092 4,537,265 4,505,329 4,612,510 2,253,893 2,255,527 2,257,492 61.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.12% 20.41% 17.70% 18.10% 18.82% 19.09% 19.14% -
ROE 16.38% 15.60% 14.39% 29.49% 14.56% 14.00% 14.69% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.98 80.24 78.89 151.52 148.46 145.91 145.00 -33.27%
EPS 15.89 16.38 13.96 13.63 27.95 27.86 27.76 -31.03%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.97 1.05 0.97 0.93 1.92 1.99 1.89 -35.87%
Adjusted Per Share Value based on latest NOSH - 4,612,510
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.24 44.04 43.00 40.97 40.48 39.81 39.60 7.65%
EPS 8.90 8.99 7.61 7.42 7.62 7.60 7.58 11.28%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 0.5433 0.5763 0.5286 0.2515 0.5235 0.543 0.5161 3.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.92 1.80 1.77 3.62 3.36 3.36 3.32 -
P/RPS 2.43 2.24 2.24 2.39 2.26 2.30 2.29 4.03%
P/EPS 12.08 10.99 12.68 13.20 12.02 12.06 11.96 0.66%
EY 8.28 9.10 7.89 7.58 8.32 8.29 8.36 -0.63%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.98 1.71 1.82 3.89 1.75 1.69 1.76 8.16%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 1.97 1.80 1.79 1.69 3.54 3.40 3.46 -
P/RPS 2.49 2.24 2.27 1.12 2.38 2.33 2.39 2.76%
P/EPS 12.40 10.99 12.82 6.16 12.67 12.20 12.46 -0.32%
EY 8.07 9.10 7.80 16.23 7.89 8.19 8.02 0.41%
DY 0.00 0.00 0.00 5.92 0.00 0.00 0.00 -
P/NAPS 2.03 1.71 1.85 1.82 1.84 1.71 1.83 7.15%

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