[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -74.35%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,671,315 2,742,640 1,820,461 888,577 3,386,920 2,509,533 1,645,550 70.82%
PBT 1,027,901 743,788 485,527 207,802 836,653 649,468 430,300 78.79%
Tax -285,723 -191,881 -113,925 -50,566 -223,604 -177,052 -116,105 82.37%
NP 742,178 551,907 371,602 157,236 613,049 472,416 314,195 77.45%
-
NP to SH 742,178 551,907 371,602 157,236 613,049 472,416 314,195 77.45%
-
Tax Rate 27.80% 25.80% 23.46% 24.33% 26.73% 27.26% 26.98% -
Total Cost 2,929,137 2,190,733 1,448,859 731,341 2,773,871 2,037,117 1,331,355 69.24%
-
Net Worth 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 4,488,499 8.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 468,554 - - - 223,522 - - -
Div Payout % 63.13% - - - 36.46% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 4,488,499 8.33%
NOSH 4,685,542 4,630,092 4,537,265 4,505,329 4,612,510 2,253,893 2,255,527 62.88%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.22% 20.12% 20.41% 17.70% 18.10% 18.82% 19.09% -
ROE 14.67% 12.29% 7.80% 3.60% 29.49% 10.92% 7.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 78.35 59.24 40.12 19.72 151.52 111.34 72.96 4.87%
EPS 15.84 11.92 8.19 3.49 13.63 20.96 13.93 8.95%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.08 0.97 1.05 0.97 0.93 1.92 1.99 -33.49%
Adjusted Per Share Value based on latest NOSH - 4,505,329
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.41 33.17 22.02 10.75 40.97 30.36 19.90 70.85%
EPS 8.98 6.68 4.49 1.90 7.42 5.71 3.80 77.50%
DPS 5.67 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.6121 0.5433 0.5763 0.5286 0.2514 0.5234 0.5429 8.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.00 1.92 1.80 1.77 3.62 3.36 3.36 -
P/RPS 2.55 3.24 4.49 8.97 2.39 3.02 4.61 -32.63%
P/EPS 12.63 16.11 21.98 50.72 13.20 16.03 24.12 -35.05%
EY 7.92 6.21 4.55 1.97 7.58 6.24 4.15 53.91%
DY 5.00 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 1.85 1.98 1.71 1.82 3.89 1.75 1.69 6.22%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 2.10 1.97 1.80 1.79 1.69 3.54 3.40 -
P/RPS 2.68 3.33 4.49 9.08 1.12 3.18 4.66 -30.86%
P/EPS 13.26 16.53 21.98 51.29 6.16 16.89 24.41 -33.44%
EY 7.54 6.05 4.55 1.95 16.23 5.92 4.10 50.15%
DY 4.76 0.00 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 1.94 2.03 1.71 1.85 1.82 1.84 1.71 8.78%

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