[YTLPOWR] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 11.81%
YoY- 0.36%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,038,323 959,333 926,723 888,577 818,348 772,561 353,596 19.65%
PBT 317,770 285,925 249,307 207,802 213,493 203,342 156,197 12.55%
Tax -82,703 -65,345 -70,791 -50,566 -56,823 -51,212 -46,040 10.24%
NP 235,067 220,580 178,516 157,236 156,670 152,130 110,157 13.45%
-
NP to SH 235,067 220,580 178,516 157,236 156,670 152,130 110,157 13.45%
-
Tax Rate 26.03% 22.85% 28.40% 24.33% 26.62% 25.19% 29.48% -
Total Cost 803,256 738,753 748,207 731,341 661,678 620,431 243,439 22.00%
-
Net Worth 6,373,833 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 7.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 6,373,833 5,993,488 4,873,004 4,370,169 4,266,661 4,663,539 4,080,714 7.71%
NOSH 5,099,067 4,912,695 4,824,756 4,505,329 2,257,492 2,263,854 2,229,898 14.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.64% 22.99% 19.26% 17.70% 19.14% 19.69% 31.15% -
ROE 3.69% 3.68% 3.66% 3.60% 3.67% 3.26% 2.70% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.36 19.53 19.21 19.72 36.25 34.13 15.86 4.24%
EPS 4.61 4.49 3.70 3.49 6.94 6.72 4.94 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.01 0.97 1.89 2.06 1.83 -6.15%
Adjusted Per Share Value based on latest NOSH - 4,505,329
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.56 11.60 11.21 10.75 9.90 9.35 4.28 19.64%
EPS 2.84 2.67 2.16 1.90 1.90 1.84 1.33 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.771 0.725 0.5895 0.5286 0.5161 0.5641 0.4936 7.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.39 1.96 2.16 1.77 3.32 2.51 2.39 -
P/RPS 11.74 10.04 11.25 8.97 9.16 7.36 15.07 -4.07%
P/EPS 51.84 43.65 58.38 50.72 47.84 37.35 48.38 1.15%
EY 1.93 2.29 1.71 1.97 2.09 2.68 2.07 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.61 2.14 1.82 1.76 1.22 1.31 6.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 -
Price 2.55 2.27 2.22 1.79 3.46 2.80 2.39 -
P/RPS 12.52 11.62 11.56 9.08 9.54 8.20 15.07 -3.04%
P/EPS 55.31 50.56 60.00 51.29 49.86 41.67 48.38 2.25%
EY 1.81 1.98 1.67 1.95 2.01 2.40 2.07 -2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.86 2.20 1.85 1.83 1.36 1.31 7.65%

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