[YTLPOWR] QoQ 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- -6.18%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 1,025,706 890,673 915,023 926,723 928,675 922,179 931,884 6.62%
PBT 295,667 287,555 279,871 249,307 284,113 258,261 278,445 4.09%
Tax -32,206 -70,212 -64,708 -70,791 -93,842 -77,956 -64,079 -36.86%
NP 263,461 217,343 215,163 178,516 190,271 180,305 214,366 14.78%
-
NP to SH 263,461 217,343 215,163 178,516 190,271 180,305 214,366 14.78%
-
Tax Rate 10.89% 24.42% 23.12% 28.40% 33.03% 30.18% 23.01% -
Total Cost 762,245 673,330 699,860 748,207 738,404 741,874 717,518 4.12%
-
Net Worth 5,720,385 5,371,970 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 12.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 493,136 - - - 486,657 - - -
Div Payout % 187.18% - - - 255.77% - - -
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 5,720,385 5,371,970 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 12.61%
NOSH 4,931,366 4,928,412 4,867,941 4,824,756 4,866,572 4,820,989 4,560,978 5.35%
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 25.69% 24.40% 23.51% 19.26% 20.49% 19.55% 23.00% -
ROE 4.61% 4.05% 3.88% 3.66% 3.95% 3.86% 4.48% -
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 20.80 18.07 18.80 19.21 19.08 19.13 20.43 1.20%
EPS 5.34 4.41 4.42 3.70 3.91 3.74 4.70 8.90%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.16 1.09 1.14 1.01 0.99 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 12.41 10.77 11.07 11.21 11.23 11.15 11.27 6.65%
EPS 3.19 2.63 2.60 2.16 2.30 2.18 2.59 14.94%
DPS 5.96 0.00 0.00 0.00 5.89 0.00 0.00 -
NAPS 0.6919 0.6498 0.6713 0.5894 0.5828 0.5656 0.5793 12.60%
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 9.38 12.01 11.92 11.25 10.48 10.04 8.81 4.28%
P/EPS 36.50 49.21 50.68 58.38 51.15 51.34 38.30 -3.16%
EY 2.74 2.03 1.97 1.71 1.95 1.95 2.61 3.30%
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 2.02 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 9.47 11.62 11.76 11.56 11.00 10.30 8.81 4.94%
P/EPS 36.87 47.62 50.00 60.00 53.71 52.67 38.30 -2.51%
EY 2.71 2.10 2.00 1.67 1.86 1.90 2.61 2.54%
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 2.12 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