[YTLPOWR] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -15.89%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 915,023 926,723 928,675 922,179 931,884 888,577 850,387 4.99%
PBT 279,871 249,307 284,113 258,261 278,445 207,802 187,185 30.65%
Tax -64,708 -70,791 -93,842 -77,956 -64,079 -50,566 -46,552 24.47%
NP 215,163 178,516 190,271 180,305 214,366 157,236 140,633 32.67%
-
NP to SH 215,163 178,516 190,271 180,305 214,366 157,236 140,633 32.67%
-
Tax Rate 23.12% 28.40% 33.03% 30.18% 23.01% 24.33% 24.87% -
Total Cost 699,860 748,207 738,404 741,874 717,518 731,341 709,754 -0.92%
-
Net Worth 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 83.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 486,657 - - - 223,522 -
Div Payout % - - 255.77% - - - 158.94% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 83.04%
NOSH 4,867,941 4,824,756 4,866,572 4,820,989 4,560,978 4,505,329 4,612,510 3.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.51% 19.26% 20.49% 19.55% 23.00% 17.70% 16.54% -
ROE 3.88% 3.66% 3.95% 3.86% 4.48% 3.60% 6.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.80 19.21 19.08 19.13 20.43 19.72 38.04 -37.41%
EPS 4.42 3.70 3.91 3.74 4.70 3.49 3.14 25.52%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.14 1.01 0.99 0.97 1.05 0.97 1.00 9.10%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.07 11.21 11.23 11.16 11.27 10.75 10.29 4.97%
EPS 2.60 2.16 2.30 2.18 2.59 1.90 1.70 32.64%
DPS 0.00 0.00 5.89 0.00 0.00 0.00 2.70 -
NAPS 0.6713 0.5895 0.5828 0.5657 0.5793 0.5286 0.2704 83.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.24 2.16 2.00 1.92 1.80 1.77 3.62 -
P/RPS 11.92 11.25 10.48 10.04 8.81 8.97 9.52 16.12%
P/EPS 50.68 58.38 51.15 51.34 38.30 50.72 57.54 -8.09%
EY 1.97 1.71 1.95 1.95 2.61 1.97 1.74 8.60%
DY 0.00 0.00 5.00 0.00 0.00 0.00 2.76 -
P/NAPS 1.96 2.14 2.02 1.98 1.71 1.82 3.62 -33.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 2.21 2.22 2.10 1.97 1.80 1.79 1.69 -
P/RPS 11.76 11.56 11.00 10.30 8.81 9.08 4.44 91.09%
P/EPS 50.00 60.00 53.71 52.67 38.30 51.29 26.86 51.15%
EY 2.00 1.67 1.86 1.90 2.61 1.95 3.72 -33.80%
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.92 -
P/NAPS 1.94 2.20 2.12 2.03 1.71 1.85 1.69 9.60%

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