[YTLPOWR] YoY 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- 0.44%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 964,578 890,673 922,179 863,984 732,355 346,564 332,933 19.38%
PBT 381,906 287,555 258,261 219,168 170,241 155,114 144,018 17.64%
Tax -76,188 -70,212 -77,956 -60,947 -35,990 -47,270 -39,779 11.43%
NP 305,718 217,343 180,305 158,221 134,251 107,844 104,239 19.63%
-
NP to SH 305,718 217,343 180,305 158,221 134,251 107,844 104,239 19.63%
-
Tax Rate 19.95% 24.42% 30.18% 27.81% 21.14% 30.47% 27.62% -
Total Cost 658,860 673,330 741,874 705,763 598,104 238,720 228,694 19.27%
-
Net Worth 5,852,027 5,371,970 4,676,359 4,327,411 4,610,640 4,123,446 3,897,632 7.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 189,181 - - - - - - -
Div Payout % 61.88% - - - - - - -
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 5,852,027 5,371,970 4,676,359 4,327,411 4,610,640 4,123,446 3,897,632 7.00%
NOSH 5,044,851 4,928,412 4,820,989 2,253,860 2,260,117 2,265,630 2,266,065 14.26%
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 31.69% 24.40% 19.55% 18.31% 18.33% 31.12% 31.31% -
ROE 5.22% 4.05% 3.86% 3.66% 2.91% 2.62% 2.67% -
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 19.12 18.07 19.13 38.33 32.40 15.30 14.69 4.48%
EPS 6.06 4.41 3.74 7.02 5.94 4.76 4.60 4.69%
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 11.67 10.77 11.15 10.45 8.86 4.19 4.03 19.37%
EPS 3.70 2.63 2.18 1.91 1.62 1.30 1.26 19.65%
DPS 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7079 0.6498 0.5656 0.5234 0.5577 0.4988 0.4715 7.00%
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 12.13 12.01 10.04 8.77 8.64 19.09 16.34 -4.84%
P/EPS 38.28 49.21 51.34 47.86 47.14 61.34 52.17 -5.02%
EY 2.61 2.03 1.95 2.09 2.12 1.63 1.92 5.24%
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 12.66 11.62 10.30 9.23 9.01 18.24 19.06 -6.58%
P/EPS 39.93 47.62 52.67 50.43 49.16 58.61 60.87 -6.78%
EY 2.50 2.10 1.90 1.98 2.03 1.71 1.64 7.27%
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