[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 40.43%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,837,332 3,706,892 3,554,308 3,273,392 3,090,244 1,414,384 1,377,600 18.60%
PBT 1,143,700 997,228 831,208 853,972 813,368 624,788 659,148 9.61%
Tax -261,380 -283,164 -202,264 -227,292 -204,848 -184,160 -185,948 5.83%
NP 882,320 714,064 628,944 626,680 608,520 440,628 473,200 10.93%
-
NP to SH 882,320 714,064 628,944 626,680 608,520 440,628 473,200 10.93%
-
Tax Rate 22.85% 28.40% 24.33% 26.62% 25.19% 29.48% 28.21% -
Total Cost 2,955,012 2,992,828 2,925,364 2,646,712 2,481,724 973,756 904,400 21.80%
-
Net Worth 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 4,095,879 6.54%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 4,095,879 6.54%
NOSH 4,912,695 4,824,756 4,505,329 2,257,492 2,263,854 2,229,898 2,288,201 13.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.99% 19.26% 17.70% 19.14% 19.69% 31.15% 34.35% -
ROE 14.72% 14.65% 14.39% 14.69% 13.05% 10.80% 11.55% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 78.11 76.83 78.89 145.00 136.50 63.43 60.20 4.43%
EPS 17.96 14.80 13.96 27.76 26.88 19.76 20.68 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.01 0.97 1.89 2.06 1.83 1.79 -6.18%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.42 44.84 43.00 39.60 37.38 17.11 16.66 18.61%
EPS 10.67 8.64 7.61 7.58 7.36 5.33 5.72 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.5895 0.5286 0.5161 0.5641 0.4936 0.4955 6.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.96 2.16 1.77 3.32 2.51 2.39 2.36 -
P/RPS 2.51 2.81 2.24 2.29 1.84 3.77 3.92 -7.15%
P/EPS 10.91 14.59 12.68 11.96 9.34 12.10 11.41 -0.74%
EY 9.16 6.85 7.89 8.36 10.71 8.27 8.76 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.14 1.82 1.76 1.22 1.31 1.32 3.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 2.27 2.22 1.79 3.46 2.80 2.39 2.96 -
P/RPS 2.91 2.89 2.27 2.39 2.05 3.77 4.92 -8.37%
P/EPS 12.64 15.00 12.82 12.46 10.42 12.10 14.31 -2.04%
EY 7.91 6.67 7.80 8.02 9.60 8.27 6.99 2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.20 1.85 1.83 1.36 1.31 1.65 2.01%

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