[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 136.33%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 926,723 3,671,315 2,742,640 1,820,461 888,577 3,386,920 2,509,533 -48.49%
PBT 249,307 1,027,901 743,788 485,527 207,802 836,653 649,468 -47.15%
Tax -70,791 -285,723 -191,881 -113,925 -50,566 -223,604 -177,052 -45.69%
NP 178,516 742,178 551,907 371,602 157,236 613,049 472,416 -47.70%
-
NP to SH 178,516 742,178 551,907 371,602 157,236 613,049 472,416 -47.70%
-
Tax Rate 28.40% 27.80% 25.80% 23.46% 24.33% 26.73% 27.26% -
Total Cost 748,207 2,929,137 2,190,733 1,448,859 731,341 2,773,871 2,037,117 -48.68%
-
Net Worth 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 8.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 468,554 - - - 223,522 - -
Div Payout % - 63.13% - - - 36.46% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 8.22%
NOSH 4,824,756 4,685,542 4,630,092 4,537,265 4,505,329 4,612,510 2,253,893 66.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.26% 20.22% 20.12% 20.41% 17.70% 18.10% 18.82% -
ROE 3.66% 14.67% 12.29% 7.80% 3.60% 29.49% 10.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.21 78.35 59.24 40.12 19.72 151.52 111.34 -68.97%
EPS 3.70 15.84 11.92 8.19 3.49 13.63 20.96 -68.49%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.01 1.08 0.97 1.05 0.97 0.93 1.92 -34.80%
Adjusted Per Share Value based on latest NOSH - 4,560,978
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.21 44.41 33.17 22.02 10.75 40.97 30.35 -48.48%
EPS 2.16 8.98 6.68 4.49 1.90 7.42 5.71 -47.66%
DPS 0.00 5.67 0.00 0.00 0.00 2.70 0.00 -
NAPS 0.5894 0.6121 0.5432 0.5763 0.5286 0.2514 0.5234 8.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 2.00 1.92 1.80 1.77 3.62 3.36 -
P/RPS 11.25 2.55 3.24 4.49 8.97 2.39 3.02 140.11%
P/EPS 58.38 12.63 16.11 21.98 50.72 13.20 16.03 136.52%
EY 1.71 7.92 6.21 4.55 1.97 7.58 6.24 -57.77%
DY 0.00 5.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 2.14 1.85 1.98 1.71 1.82 3.89 1.75 14.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.22 2.10 1.97 1.80 1.79 1.69 3.54 -
P/RPS 11.56 2.68 3.33 4.49 9.08 1.12 3.18 136.23%
P/EPS 60.00 13.26 16.53 21.98 51.29 6.16 16.89 132.63%
EY 1.67 7.54 6.05 4.55 1.95 16.23 5.92 -56.95%
DY 0.00 4.76 0.00 0.00 0.00 5.92 0.00 -
P/NAPS 2.20 1.94 2.03 1.71 1.85 1.82 1.84 12.63%

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