[YTLPOWR] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 0.44%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 931,884 888,577 850,387 863,984 827,202 818,348 841,696 6.98%
PBT 278,445 207,802 187,185 219,168 216,807 213,493 181,517 32.83%
Tax -64,079 -50,566 -46,552 -60,947 -59,282 -56,823 -46,989 22.85%
NP 214,366 157,236 140,633 158,221 157,525 156,670 134,528 36.23%
-
NP to SH 214,366 157,236 140,633 158,221 157,525 156,670 134,528 36.23%
-
Tax Rate 23.01% 24.33% 24.87% 27.81% 27.34% 26.62% 25.89% -
Total Cost 717,518 731,341 709,754 705,763 669,677 661,678 707,168 0.96%
-
Net Worth 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4,266,661 2,260,351 64.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 223,522 - - - 452,070 -
Div Payout % - - 158.94% - - - 336.04% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4,266,661 2,260,351 64.58%
NOSH 4,560,978 4,505,329 4,612,510 2,253,860 2,256,805 2,257,492 2,260,351 59.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.00% 17.70% 16.54% 18.31% 19.04% 19.14% 15.98% -
ROE 4.48% 3.60% 6.29% 3.66% 3.51% 3.67% 5.95% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.43 19.72 38.04 38.33 36.65 36.25 37.24 -32.86%
EPS 4.70 3.49 3.14 7.02 6.98 6.94 5.95 -14.48%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 1.05 0.97 1.00 1.92 1.99 1.89 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 2,253,860
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.27 10.75 10.29 10.45 10.01 9.90 10.18 6.98%
EPS 2.59 1.90 1.70 1.91 1.91 1.90 1.63 35.97%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 5.47 -
NAPS 0.5793 0.5286 0.2704 0.5234 0.5432 0.5161 0.2734 64.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.80 1.77 3.62 3.36 3.36 3.32 2.99 -
P/RPS 8.81 8.97 9.52 8.77 9.17 9.16 8.03 6.34%
P/EPS 38.30 50.72 57.54 47.86 48.14 47.84 50.24 -16.48%
EY 2.61 1.97 1.74 2.09 2.08 2.09 1.99 19.72%
DY 0.00 0.00 2.76 0.00 0.00 0.00 6.69 -
P/NAPS 1.71 1.82 3.62 1.75 1.69 1.76 2.99 -30.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 1.80 1.79 1.69 3.54 3.40 3.46 3.30 -
P/RPS 8.81 9.08 4.44 9.23 9.28 9.54 8.86 -0.37%
P/EPS 38.30 51.29 26.86 50.43 48.71 49.86 55.45 -21.77%
EY 2.61 1.95 3.72 1.98 2.05 2.01 1.80 27.96%
DY 0.00 0.00 5.92 0.00 0.00 0.00 6.06 -
P/NAPS 1.71 1.85 1.69 1.84 1.71 1.83 3.30 -35.35%

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