[YTLPOWR] QoQ 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- 11.81%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 928,675 922,179 931,884 888,577 850,387 863,984 827,202 8.02%
PBT 284,113 258,261 278,445 207,802 187,185 219,168 216,807 19.77%
Tax -93,842 -77,956 -64,079 -50,566 -46,552 -60,947 -59,282 35.86%
NP 190,271 180,305 214,366 157,236 140,633 158,221 157,525 13.43%
-
NP to SH 190,271 180,305 214,366 157,236 140,633 158,221 157,525 13.43%
-
Tax Rate 33.03% 30.18% 23.01% 24.33% 24.87% 27.81% 27.34% -
Total Cost 738,404 741,874 717,518 731,341 709,754 705,763 669,677 6.73%
-
Net Worth 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 486,657 - - - 223,522 - - -
Div Payout % 255.77% - - - 158.94% - - -
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 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4.79%
NOSH 4,866,572 4,820,989 4,560,978 4,505,329 4,612,510 2,253,860 2,256,805 66.98%
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 20.49% 19.55% 23.00% 17.70% 16.54% 18.31% 19.04% -
ROE 3.95% 3.86% 4.48% 3.60% 6.29% 3.66% 3.51% -
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 19.08 19.13 20.43 19.72 38.04 38.33 36.65 -35.31%
EPS 3.91 3.74 4.70 3.49 3.14 7.02 6.98 -32.07%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.99 0.97 1.05 0.97 1.00 1.92 1.99 -37.24%
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 11.23 11.15 11.27 10.75 10.29 10.45 10.01 7.97%
EPS 2.30 2.18 2.59 1.90 1.70 1.91 1.91 13.19%
DPS 5.89 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.5828 0.5656 0.5793 0.5286 0.2704 0.5234 0.5432 4.80%
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 10.48 10.04 8.81 8.97 9.52 8.77 9.17 9.31%
P/EPS 51.15 51.34 38.30 50.72 57.54 47.86 48.14 4.12%
EY 1.95 1.95 2.61 1.97 1.74 2.09 2.08 -4.21%
DY 5.00 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 2.02 1.98 1.71 1.82 3.62 1.75 1.69 12.63%
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 11.00 10.30 8.81 9.08 4.44 9.23 9.28 12.01%
P/EPS 53.71 52.67 38.30 51.29 26.86 50.43 48.71 6.73%
EY 1.86 1.90 2.61 1.95 3.72 1.98 2.05 -6.28%
DY 4.76 0.00 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 2.12 2.03 1.71 1.85 1.69 1.84 1.71 15.42%

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