[YTLPOWR] YoY Annualized 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- -0.99%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,135,970 3,867,349 3,643,225 3,656,853 3,346,044 3,063,574 1,354,985 20.42%
PBT 1,356,177 1,272,721 1,088,977 991,717 865,957 753,934 616,294 14.03%
Tax -345,246 -274,681 -274,281 -255,841 -236,069 -181,102 -180,674 11.38%
NP 1,010,930 998,040 814,696 735,876 629,888 572,832 435,620 15.04%
-
NP to SH 1,010,930 998,040 814,696 735,876 629,888 572,832 435,620 15.04%
-
Tax Rate 25.46% 21.58% 25.19% 25.80% 27.26% 24.02% 29.32% -
Total Cost 3,125,040 2,869,309 2,828,529 2,920,977 2,716,156 2,490,742 919,365 22.59%
-
Net Worth 5,931,480 5,754,106 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 6.42%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 515,780 248,021 - - - - - -
Div Payout % 51.02% 24.85% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,931,480 5,754,106 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 6.42%
NOSH 5,157,809 4,960,437 4,876,472 4,630,092 2,253,893 2,262,369 2,242,381 14.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 24.44% 25.81% 22.36% 20.12% 18.82% 18.70% 32.15% -
ROE 17.04% 17.34% 15.33% 16.38% 14.56% 12.41% 10.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 80.19 77.96 74.71 78.98 148.46 135.41 60.43 4.82%
EPS 19.60 20.12 16.71 15.89 27.95 25.32 19.43 0.14%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.09 0.97 1.92 2.04 1.82 -7.35%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.03 46.78 44.07 44.24 40.48 37.06 16.39 20.42%
EPS 12.23 12.07 9.86 8.90 7.62 6.93 5.27 15.04%
DPS 6.24 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.6961 0.643 0.5433 0.5235 0.5583 0.4937 6.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.43 2.32 2.17 1.92 3.36 2.80 2.92 -
P/RPS 3.03 2.98 2.90 2.43 2.26 2.07 4.83 -7.47%
P/EPS 12.40 11.53 12.99 12.08 12.02 11.06 15.03 -3.15%
EY 8.07 8.67 7.70 8.28 8.32 9.04 6.65 3.27%
DY 4.12 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.00 1.99 1.98 1.75 1.37 1.60 4.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 2.15 2.42 2.10 1.97 3.54 2.92 2.79 -
P/RPS 2.68 3.10 2.81 2.49 2.38 2.16 4.62 -8.66%
P/EPS 10.97 12.03 12.57 12.40 12.67 11.53 14.36 -4.38%
EY 9.12 8.31 7.96 8.07 7.89 8.67 6.96 4.60%
DY 4.65 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.09 1.93 2.03 1.84 1.43 1.53 3.39%

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