[YTLPOWR] YoY Cumulative 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- 100.55%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,935,934 1,841,746 1,820,461 1,645,550 1,565,326 669,675 659,235 19.65%
PBT 572,635 529,178 485,527 430,300 395,210 307,107 311,632 10.66%
Tax -129,823 -135,499 -113,925 -116,105 -99,837 -88,236 -85,626 7.17%
NP 442,812 393,679 371,602 314,195 295,373 218,871 226,006 11.85%
-
NP to SH 442,812 393,679 371,602 314,195 295,373 218,871 226,006 11.85%
-
Tax Rate 22.67% 25.61% 23.46% 26.98% 25.26% 28.73% 27.48% -
Total Cost 1,493,122 1,448,067 1,448,859 1,331,355 1,269,953 450,804 433,229 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 184,915 - - - - - - -
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 7.13% 7.12% 7.80% 7.00% 6.18% 5.22% 5.54% -
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 39.26 37.99 40.12 72.96 70.06 30.02 28.94 5.21%
EPS 8.98 8.12 8.19 13.93 13.22 9.81 9.92 -1.64%
DPS 3.75 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 23.42 22.28 22.02 19.90 18.93 8.10 7.97 19.67%
EPS 5.36 4.76 4.49 3.80 3.57 2.65 2.73 11.89%
DPS 2.24 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 5.27 5.90 4.49 4.61 4.00 8.16 9.71 -9.67%
P/EPS 23.05 27.59 21.98 24.12 21.18 24.97 28.33 -3.37%
EY 4.34 3.62 4.55 4.15 4.72 4.00 3.53 3.50%
DY 1.81 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 5.78 5.82 4.49 4.66 4.00 7.73 9.64 -8.16%
P/EPS 25.28 27.22 21.98 24.41 21.18 23.65 28.13 -1.76%
EY 3.96 3.67 4.55 4.10 4.72 4.23 3.56 1.78%
DY 1.65 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