[YTLPOWR] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 5.53%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 890,673 915,023 926,723 928,675 922,179 931,884 888,577 0.15%
PBT 287,555 279,871 249,307 284,113 258,261 278,445 207,802 24.20%
Tax -70,212 -64,708 -70,791 -93,842 -77,956 -64,079 -50,566 24.48%
NP 217,343 215,163 178,516 190,271 180,305 214,366 157,236 24.11%
-
NP to SH 217,343 215,163 178,516 190,271 180,305 214,366 157,236 24.11%
-
Tax Rate 24.42% 23.12% 28.40% 33.03% 30.18% 23.01% 24.33% -
Total Cost 673,330 699,860 748,207 738,404 741,874 717,518 731,341 -5.36%
-
Net Worth 5,371,970 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 14.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 486,657 - - - -
Div Payout % - - - 255.77% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 5,371,970 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 14.76%
NOSH 4,928,412 4,867,941 4,824,756 4,866,572 4,820,989 4,560,978 4,505,329 6.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.40% 23.51% 19.26% 20.49% 19.55% 23.00% 17.70% -
ROE 4.05% 3.88% 3.66% 3.95% 3.86% 4.48% 3.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.07 18.80 19.21 19.08 19.13 20.43 19.72 -5.66%
EPS 4.41 4.42 3.70 3.91 3.74 4.70 3.49 16.89%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.09 1.14 1.01 0.99 0.97 1.05 0.97 8.09%
Adjusted Per Share Value based on latest NOSH - 4,866,572
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.77 11.07 11.21 11.23 11.16 11.27 10.75 0.12%
EPS 2.63 2.60 2.16 2.30 2.18 2.59 1.90 24.22%
DPS 0.00 0.00 0.00 5.89 0.00 0.00 0.00 -
NAPS 0.6498 0.6713 0.5895 0.5828 0.5657 0.5793 0.5286 14.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.17 2.24 2.16 2.00 1.92 1.80 1.77 -
P/RPS 12.01 11.92 11.25 10.48 10.04 8.81 8.97 21.50%
P/EPS 49.21 50.68 58.38 51.15 51.34 38.30 50.72 -1.99%
EY 2.03 1.97 1.71 1.95 1.95 2.61 1.97 2.02%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.96 2.14 2.02 1.98 1.71 1.82 6.13%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 2.10 2.21 2.22 2.10 1.97 1.80 1.79 -
P/RPS 11.62 11.76 11.56 11.00 10.30 8.81 9.08 17.89%
P/EPS 47.62 50.00 60.00 53.71 52.67 38.30 51.29 -4.83%
EY 2.10 2.00 1.67 1.86 1.90 2.61 1.95 5.06%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 2.20 2.12 2.03 1.71 1.85 2.86%

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