[YTLPOWR] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 16.46%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 959,333 926,723 888,577 818,348 772,561 353,596 344,400 18.60%
PBT 285,925 249,307 207,802 213,493 203,342 156,197 164,787 9.61%
Tax -65,345 -70,791 -50,566 -56,823 -51,212 -46,040 -46,487 5.83%
NP 220,580 178,516 157,236 156,670 152,130 110,157 118,300 10.93%
-
NP to SH 220,580 178,516 157,236 156,670 152,130 110,157 118,300 10.93%
-
Tax Rate 22.85% 28.40% 24.33% 26.62% 25.19% 29.48% 28.21% -
Total Cost 738,753 748,207 731,341 661,678 620,431 243,439 226,100 21.80%
-
Net Worth 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 4,095,879 6.54%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 4,095,879 6.54%
NOSH 4,912,695 4,824,756 4,505,329 2,257,492 2,263,854 2,229,898 2,288,201 13.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.99% 19.26% 17.70% 19.14% 19.69% 31.15% 34.35% -
ROE 3.68% 3.66% 3.60% 3.67% 3.26% 2.70% 2.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 19.53 19.21 19.72 36.25 34.13 15.86 15.05 4.43%
EPS 4.49 3.70 3.49 6.94 6.72 4.94 5.17 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.01 0.97 1.89 2.06 1.83 1.79 -6.18%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.60 11.21 10.75 9.90 9.35 4.28 4.17 18.58%
EPS 2.67 2.16 1.90 1.90 1.84 1.33 1.43 10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.5895 0.5286 0.5161 0.5641 0.4936 0.4955 6.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.96 2.16 1.77 3.32 2.51 2.39 2.36 -
P/RPS 10.04 11.25 8.97 9.16 7.36 15.07 15.68 -7.15%
P/EPS 43.65 58.38 50.72 47.84 37.35 48.38 45.65 -0.74%
EY 2.29 1.71 1.97 2.09 2.68 2.07 2.19 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.14 1.82 1.76 1.22 1.31 1.32 3.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 2.27 2.22 1.79 3.46 2.80 2.39 2.96 -
P/RPS 11.62 11.56 9.08 9.54 8.20 15.07 19.67 -8.39%
P/EPS 50.56 60.00 51.29 49.86 41.67 48.38 57.25 -2.04%
EY 1.98 1.67 1.95 2.01 2.40 2.07 1.75 2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.20 1.85 1.83 1.36 1.31 1.65 2.01%

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