[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -3.79%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,758,125 3,643,225 3,683,492 3,706,892 3,671,315 3,656,853 3,640,922 2.14%
PBT 1,112,400 1,088,977 1,058,356 997,228 1,027,901 991,717 971,054 9.50%
Tax -237,917 -274,281 -270,998 -283,164 -285,723 -255,841 -227,850 2.93%
NP 874,483 814,696 787,358 714,064 742,178 735,876 743,204 11.48%
-
NP to SH 874,483 814,696 787,358 714,064 742,178 735,876 743,204 11.48%
-
Tax Rate 21.39% 25.19% 25.61% 28.40% 27.80% 25.80% 23.46% -
Total Cost 2,883,642 2,828,529 2,896,134 2,992,828 2,929,137 2,920,977 2,897,718 -0.32%
-
Net Worth 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 12.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 489,014 - - - 468,554 - - -
Div Payout % 55.92% - - - 63.13% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 12.37%
NOSH 4,890,140 4,876,472 4,848,263 4,824,756 4,685,542 4,630,092 4,537,265 5.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 23.27% 22.36% 21.38% 19.26% 20.22% 20.12% 20.41% -
ROE 15.42% 15.33% 14.25% 14.65% 14.67% 16.38% 15.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.85 74.71 75.98 76.83 78.35 78.98 80.24 -2.84%
EPS 17.89 16.71 16.24 14.80 15.84 15.89 16.38 6.07%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.16 1.09 1.14 1.01 1.08 0.97 1.05 6.88%
Adjusted Per Share Value based on latest NOSH - 4,824,756
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.46 44.07 44.56 44.84 44.41 44.23 44.04 2.14%
EPS 10.58 9.85 9.52 8.64 8.98 8.90 8.99 11.50%
DPS 5.92 0.00 0.00 0.00 5.67 0.00 0.00 -
NAPS 0.6861 0.6429 0.6685 0.5894 0.6121 0.5432 0.5763 12.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.95 2.17 2.24 2.16 2.00 1.92 1.80 -
P/RPS 2.54 2.90 2.95 2.81 2.55 2.43 2.24 8.76%
P/EPS 10.90 12.99 13.79 14.59 12.63 12.08 10.99 -0.54%
EY 9.17 7.70 7.25 6.85 7.92 8.28 9.10 0.51%
DY 5.13 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.68 1.99 1.96 2.14 1.85 1.98 1.71 -1.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 1.97 2.10 2.21 2.22 2.10 1.97 1.80 -
P/RPS 2.56 2.81 2.91 2.89 2.68 2.49 2.24 9.33%
P/EPS 11.02 12.57 13.61 15.00 13.26 12.40 10.99 0.18%
EY 9.08 7.96 7.35 6.67 7.54 8.07 9.10 -0.14%
DY 5.08 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 1.70 1.93 1.94 2.20 1.94 2.03 1.71 -0.39%

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