[YTLPOWR] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 3.29%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,269,474 3,926,218 3,661,094 3,593,027 3,351,230 2,785,224 1,343,583 21.22%
PBT 1,359,349 1,250,208 1,100,846 931,693 830,985 749,866 614,781 14.12%
Tax -174,032 -238,217 -299,553 -239,153 -224,041 -161,045 -179,111 -0.47%
NP 1,185,317 1,011,991 801,293 692,540 606,944 588,821 435,670 18.13%
-
NP to SH 1,185,317 1,011,991 801,293 692,540 606,944 588,821 435,670 18.13%
-
Tax Rate 12.80% 19.05% 27.21% 25.67% 26.96% 21.48% 29.13% -
Total Cost 3,084,157 2,914,227 2,859,801 2,900,487 2,744,286 2,196,403 907,913 22.58%
-
Net Worth 6,080,520 5,852,027 5,371,970 4,676,359 2,253,860 4,610,640 4,123,446 6.68%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 644,482 867,101 486,657 223,522 452,070 452,896 223,837 19.25%
Div Payout % 54.37% 85.68% 60.73% 32.28% 74.48% 76.92% 51.38% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 6,080,520 5,852,027 5,371,970 4,676,359 2,253,860 4,610,640 4,123,446 6.68%
NOSH 5,287,409 5,044,851 4,928,412 4,820,989 2,253,860 2,260,117 2,265,630 15.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 27.76% 25.78% 21.89% 19.27% 18.11% 21.14% 32.43% -
ROE 19.49% 17.29% 14.92% 14.81% 26.93% 12.77% 10.57% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 80.75 77.83 74.29 74.53 148.69 123.23 59.30 5.27%
EPS 22.42 20.06 16.26 14.37 26.93 26.05 19.23 2.58%
DPS 12.19 17.19 9.87 4.64 20.00 20.00 10.00 3.35%
NAPS 1.15 1.16 1.09 0.97 1.00 2.04 1.82 -7.35%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 51.65 47.49 44.29 43.46 40.54 33.69 16.25 21.23%
EPS 14.34 12.24 9.69 8.38 7.34 7.12 5.27 18.13%
DPS 7.80 10.49 5.89 2.70 5.47 5.48 2.71 19.24%
NAPS 0.7355 0.7079 0.6498 0.5657 0.2726 0.5577 0.4988 6.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.43 2.32 2.17 1.92 3.36 2.80 2.92 -
P/RPS 3.01 2.98 2.92 2.58 2.26 2.27 4.92 -7.85%
P/EPS 10.84 11.57 13.35 13.37 12.48 10.75 15.18 -5.45%
EY 9.23 8.65 7.49 7.48 8.01 9.30 6.59 5.77%
DY 5.02 7.41 4.55 2.41 5.95 7.14 3.42 6.59%
P/NAPS 2.11 2.00 1.99 1.98 3.36 1.37 1.60 4.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 2.15 2.42 2.10 1.97 3.54 2.92 2.79 -
P/RPS 2.66 3.11 2.83 2.64 2.38 2.37 4.70 -9.04%
P/EPS 9.59 12.06 12.92 13.71 13.15 11.21 14.51 -6.66%
EY 10.43 8.29 7.74 7.29 7.61 8.92 6.89 7.14%
DY 5.67 7.10 4.70 2.35 5.65 6.85 3.58 7.95%
P/NAPS 1.87 2.09 1.93 2.03 3.54 1.43 1.53 3.39%

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