[YTLPOWR] YoY TTM 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- 2.51%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,852,313 3,692,600 3,534,832 3,219,601 2,399,433 1,329,952 1,286,127 20.05%
PBT 1,155,857 1,071,552 892,600 782,058 734,739 603,685 575,847 12.30%
Tax -232,241 -307,297 -222,144 -199,084 -172,325 -171,620 -162,386 6.14%
NP 923,616 764,255 670,456 582,974 562,414 432,065 413,461 14.32%
-
NP to SH 923,616 764,255 670,456 582,974 562,414 432,065 413,461 14.32%
-
Tax Rate 20.09% 28.68% 24.89% 25.46% 23.45% 28.43% 28.20% -
Total Cost 2,928,697 2,928,345 2,864,376 2,636,627 1,837,019 897,887 872,666 22.34%
-
Net Worth 6,208,698 5,549,452 4,789,027 2,256,805 4,842,620 4,188,162 4,075,977 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 677,919 486,657 223,522 452,070 452,896 223,837 228,605 19.85%
Div Payout % 73.40% 63.68% 33.34% 77.55% 80.53% 51.81% 55.29% -
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 6,208,698 5,549,452 4,789,027 2,256,805 4,842,620 4,188,162 4,075,977 7.26%
NOSH 4,927,538 4,867,941 4,560,978 2,256,805 2,262,906 2,227,745 2,277,082 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 23.98% 20.70% 18.97% 18.11% 23.44% 32.49% 32.15% -
ROE 14.88% 13.77% 14.00% 25.83% 11.61% 10.32% 10.14% -
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 78.18 75.86 77.50 142.66 106.03 59.70 56.48 5.56%
EPS 18.74 15.70 14.70 25.83 24.85 19.39 18.16 0.52%
DPS 13.75 10.00 4.90 20.00 20.00 10.00 10.00 5.44%
NAPS 1.26 1.14 1.05 1.00 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 46.60 44.67 42.76 38.95 29.03 16.09 15.56 20.04%
EPS 11.17 9.24 8.11 7.05 6.80 5.23 5.00 14.32%
DPS 8.20 5.89 2.70 5.47 5.48 2.71 2.77 19.81%
NAPS 0.751 0.6713 0.5793 0.273 0.5858 0.5066 0.4931 7.25%
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 2.65 2.95 2.32 2.36 2.64 4.10 4.98 -9.97%
P/EPS 11.04 14.27 12.25 13.01 11.27 12.63 15.48 -5.47%
EY 9.06 7.01 8.17 7.69 8.88 7.92 6.46 5.79%
DY 6.64 4.46 2.72 5.95 7.14 4.08 3.56 10.94%
P/NAPS 1.64 1.96 1.71 3.36 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 2.90 2.91 2.32 2.38 2.64 3.89 4.94 -8.49%
P/EPS 12.11 14.08 12.25 13.16 11.27 11.96 15.37 -3.89%
EY 8.26 7.10 8.17 7.60 8.88 8.36 6.51 4.04%
DY 6.06 4.52 2.72 5.88 7.14 4.31 3.58 9.16%
P/NAPS 1.80 1.94 1.71 3.40 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