[YTLPOWR] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 4.7%
YoY- 35.15%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,661,094 3,593,027 3,351,230 2,785,224 1,343,583 1,292,458 931,602 25.60%
PBT 1,100,846 931,693 830,985 749,866 614,781 584,011 408,513 17.95%
Tax -299,553 -239,153 -224,041 -161,045 -179,111 -164,052 -114,878 17.31%
NP 801,293 692,540 606,944 588,821 435,670 419,959 293,635 18.20%
-
NP to SH 801,293 692,540 606,944 588,821 435,670 419,959 293,635 18.20%
-
Tax Rate 27.21% 25.67% 26.96% 21.48% 29.13% 28.09% 28.12% -
Total Cost 2,859,801 2,900,487 2,744,286 2,196,403 907,913 872,499 637,967 28.39%
-
Net Worth 5,371,970 4,676,359 2,253,860 4,610,640 4,123,446 3,897,632 4,005,778 5.01%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 486,657 223,522 452,070 452,896 223,837 228,605 - -
Div Payout % 60.73% 32.28% 74.48% 76.92% 51.38% 54.44% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,371,970 4,676,359 2,253,860 4,610,640 4,123,446 3,897,632 4,005,778 5.01%
NOSH 4,928,412 4,820,989 2,253,860 2,260,117 2,265,630 2,266,065 2,289,016 13.62%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.89% 19.27% 18.11% 21.14% 32.43% 32.49% 31.52% -
ROE 14.92% 14.81% 26.93% 12.77% 10.57% 10.77% 7.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 74.29 74.53 148.69 123.23 59.30 57.04 40.70 10.54%
EPS 16.26 14.37 26.93 26.05 19.23 18.53 12.83 4.02%
DPS 9.87 4.64 20.00 20.00 10.00 10.00 0.00 -
NAPS 1.09 0.97 1.00 2.04 1.82 1.72 1.75 -7.58%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.28 43.46 40.54 33.69 16.25 15.63 11.27 25.60%
EPS 9.69 8.38 7.34 7.12 5.27 5.08 3.55 18.20%
DPS 5.89 2.70 5.47 5.48 2.71 2.77 0.00 -
NAPS 0.6498 0.5656 0.2726 0.5577 0.4988 0.4715 0.4845 5.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.17 1.92 3.36 2.80 2.92 2.40 3.18 -
P/RPS 2.92 2.58 2.26 2.27 4.92 4.21 7.81 -15.11%
P/EPS 13.35 13.37 12.48 10.75 15.18 12.95 24.79 -9.79%
EY 7.49 7.48 8.01 9.30 6.59 7.72 4.03 10.87%
DY 4.55 2.41 5.95 7.14 3.42 4.17 0.00 -
P/NAPS 1.99 1.98 3.36 1.37 1.60 1.40 1.82 1.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 - -
Price 2.10 1.97 3.54 2.92 2.79 2.80 0.00 -
P/RPS 2.83 2.64 2.38 2.37 4.70 4.91 0.00 -
P/EPS 12.92 13.71 13.15 11.21 14.51 15.11 0.00 -
EY 7.74 7.29 7.61 8.92 6.89 6.62 0.00 -
DY 4.70 2.35 5.65 6.85 3.58 3.57 0.00 -
P/NAPS 1.93 2.03 3.54 1.43 1.53 1.63 0.00 -

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