[YTLPOWR] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.27%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,871,868 3,683,492 3,640,922 3,291,100 3,130,652 1,339,350 1,318,470 19.65%
PBT 1,145,270 1,058,356 971,054 860,600 790,420 614,214 623,264 10.66%
Tax -259,646 -270,998 -227,850 -232,210 -199,674 -176,472 -171,252 7.17%
NP 885,624 787,358 743,204 628,390 590,746 437,742 452,012 11.85%
-
NP to SH 885,624 787,358 743,204 628,390 590,746 437,742 452,012 11.85%
-
Tax Rate 22.67% 25.61% 23.46% 26.98% 25.26% 28.73% 27.48% -
Total Cost 2,986,244 2,896,134 2,897,718 2,662,710 2,539,906 901,608 866,458 22.89%
-
Net Worth 6,213,175 5,527,020 4,764,128 4,488,499 4,781,378 4,194,469 4,078,132 7.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 369,831 - - - - - - -
Div Payout % 41.76% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 6,213,175 5,527,020 4,764,128 4,488,499 4,781,378 4,194,469 4,078,132 7.26%
NOSH 4,931,091 4,848,263 4,537,265 2,255,527 2,234,288 2,231,100 2,278,286 13.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.87% 21.38% 20.41% 19.09% 18.87% 32.68% 34.28% -
ROE 14.25% 14.25% 15.60% 14.00% 12.36% 10.44% 11.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 78.52 75.98 80.24 145.91 140.12 60.03 57.87 5.21%
EPS 17.96 16.24 16.38 27.86 26.44 19.62 19.84 -1.64%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.05 1.99 2.14 1.88 1.79 -5.68%
Adjusted Per Share Value based on latest NOSH - 2,256,805
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.83 44.56 44.04 39.81 37.87 16.20 15.95 19.65%
EPS 10.71 9.52 8.99 7.60 7.15 5.29 5.47 11.84%
DPS 4.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7515 0.6685 0.5763 0.5429 0.5783 0.5074 0.4933 7.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.07 2.24 1.80 3.36 2.80 2.45 2.81 -
P/RPS 2.64 2.95 2.24 2.30 2.00 4.08 4.86 -9.66%
P/EPS 11.53 13.79 10.99 12.06 10.59 12.49 14.16 -3.36%
EY 8.68 7.25 9.10 8.29 9.44 8.01 7.06 3.50%
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.96 1.71 1.69 1.31 1.30 1.57 0.72%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 2.27 2.21 1.80 3.40 2.80 2.32 2.79 -
P/RPS 2.89 2.91 2.24 2.33 2.00 3.86 4.82 -8.16%
P/EPS 12.64 13.61 10.99 12.20 10.59 11.82 14.06 -1.75%
EY 7.91 7.35 9.10 8.19 9.44 8.46 7.11 1.79%
DY 3.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.94 1.71 1.71 1.31 1.23 1.56 2.41%

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