[YTLPOWR] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 50.36%
YoY- 9.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,900,512 2,732,419 2,742,640 2,509,533 2,297,681 1,016,239 992,168 19.56%
PBT 954,541 816,733 743,788 649,468 565,451 462,221 455,650 13.11%
Tax -206,011 -205,711 -191,881 -177,052 -135,827 -135,506 -125,405 8.62%
NP 748,530 611,022 551,907 472,416 429,624 326,715 330,245 14.60%
-
NP to SH 748,530 611,022 551,907 472,416 429,624 326,715 330,245 14.60%
-
Tax Rate 21.58% 25.19% 25.80% 27.26% 24.02% 29.32% 27.52% -
Total Cost 2,151,982 2,121,397 2,190,733 2,037,117 1,868,057 689,524 661,923 21.70%
-
Net Worth 5,754,107 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 6.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 186,016 - - - - - - -
Div Payout % 24.85% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 5,754,107 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 6.70%
NOSH 4,960,437 4,876,472 4,630,092 2,253,893 2,262,369 2,242,381 2,266,609 13.93%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.81% 22.36% 20.12% 18.82% 18.70% 32.15% 33.29% -
ROE 13.01% 11.50% 12.29% 10.92% 9.31% 8.01% 8.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 58.47 56.03 59.24 111.34 101.56 45.32 43.77 4.94%
EPS 15.09 12.53 11.92 20.96 18.99 14.57 14.57 0.58%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 0.97 1.92 2.04 1.82 1.72 -6.35%
Adjusted Per Share Value based on latest NOSH - 2,253,860
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.08 33.05 33.17 30.36 27.79 12.29 12.00 19.56%
EPS 9.05 7.39 6.68 5.71 5.20 3.95 3.99 14.61%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.6429 0.5433 0.5234 0.5583 0.4937 0.4716 6.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.32 2.17 1.92 3.36 2.80 2.92 2.40 -
P/RPS 3.97 3.87 3.24 3.02 2.76 6.44 5.48 -5.22%
P/EPS 15.37 17.32 16.11 16.03 14.74 20.04 16.47 -1.14%
EY 6.50 5.77 6.21 6.24 6.78 4.99 6.07 1.14%
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.99 1.98 1.75 1.37 1.60 1.40 6.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 -
Price 2.42 2.10 1.97 3.54 2.92 2.79 2.80 -
P/RPS 4.14 3.75 3.33 3.18 2.88 6.16 6.40 -6.99%
P/EPS 16.04 16.76 16.53 16.89 15.38 19.15 19.22 -2.96%
EY 6.24 5.97 6.05 5.92 6.50 5.22 5.20 3.08%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.93 2.03 1.84 1.43 1.53 1.63 4.22%

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