[YTLPOWR] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 18.17%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,083,056 3,871,868 3,683,492 3,640,922 3,291,100 3,130,652 1,339,350 20.40%
PBT 1,315,810 1,145,270 1,058,356 971,054 860,600 790,420 614,214 13.53%
Tax -354,592 -259,646 -270,998 -227,850 -232,210 -199,674 -176,472 12.32%
NP 961,218 885,624 787,358 743,204 628,390 590,746 437,742 14.00%
-
NP to SH 961,218 885,624 787,358 743,204 628,390 590,746 437,742 14.00%
-
Tax Rate 26.95% 22.67% 25.61% 23.46% 26.98% 25.26% 28.73% -
Total Cost 3,121,838 2,986,244 2,896,134 2,897,718 2,662,710 2,539,906 901,608 22.98%
-
Net Worth 6,217,847 6,213,175 5,527,020 4,764,128 4,488,499 4,781,378 4,194,469 6.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 382,244 369,831 - - - - - -
Div Payout % 39.77% 41.76% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 6,217,847 6,213,175 5,527,020 4,764,128 4,488,499 4,781,378 4,194,469 6.77%
NOSH 5,096,595 4,931,091 4,848,263 4,537,265 2,255,527 2,234,288 2,231,100 14.75%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.54% 22.87% 21.38% 20.41% 19.09% 18.87% 32.68% -
ROE 15.46% 14.25% 14.25% 15.60% 14.00% 12.36% 10.44% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 80.11 78.52 75.98 80.24 145.91 140.12 60.03 4.92%
EPS 18.86 17.96 16.24 16.38 27.86 26.44 19.62 -0.65%
DPS 7.50 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.26 1.14 1.05 1.99 2.14 1.88 -6.95%
Adjusted Per Share Value based on latest NOSH - 4,560,978
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.39 46.84 44.56 44.04 39.81 37.87 16.20 20.40%
EPS 11.63 10.71 9.52 8.99 7.60 7.15 5.30 13.98%
DPS 4.62 4.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7522 0.7516 0.6686 0.5763 0.543 0.5784 0.5074 6.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.70 2.07 2.24 1.80 3.36 2.80 2.45 -
P/RPS 3.37 2.64 2.95 2.24 2.30 2.00 4.08 -3.13%
P/EPS 14.32 11.53 13.79 10.99 12.06 10.59 12.49 2.30%
EY 6.99 8.68 7.25 9.10 8.29 9.44 8.01 -2.24%
DY 2.78 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.64 1.96 1.71 1.69 1.31 1.30 9.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 2.50 2.27 2.21 1.80 3.40 2.80 2.32 -
P/RPS 3.12 2.89 2.91 2.24 2.33 2.00 3.86 -3.48%
P/EPS 13.26 12.64 13.61 10.99 12.20 10.59 11.82 1.93%
EY 7.54 7.91 7.35 9.10 8.19 9.44 8.46 -1.89%
DY 3.00 3.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.80 1.94 1.71 1.71 1.31 1.23 8.88%

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