[YTLPOWR] QoQ Annualized Quarter 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- 0.27%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,554,308 3,386,920 3,346,044 3,291,100 3,273,392 3,166,578 3,063,574 10.38%
PBT 831,208 836,653 865,957 860,600 853,972 629,087 753,934 6.70%
Tax -202,264 -223,604 -236,069 -232,210 -227,292 -182,816 -181,102 7.62%
NP 628,944 613,049 629,888 628,390 626,680 446,271 572,832 6.41%
-
NP to SH 628,944 613,049 629,888 628,390 626,680 446,271 572,832 6.41%
-
Tax Rate 24.33% 26.73% 27.26% 26.98% 26.62% 29.06% 24.02% -
Total Cost 2,925,364 2,773,871 2,716,156 2,662,710 2,646,712 2,720,307 2,490,742 11.28%
-
Net Worth 4,370,169 2,078,763 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 -3.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 223,522 - - - 452,357 - -
Div Payout % - 36.46% - - - 101.36% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 4,370,169 2,078,763 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 -3.56%
NOSH 4,505,329 4,612,510 2,253,893 2,255,527 2,257,492 2,261,787 2,262,369 58.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.70% 18.10% 18.82% 19.09% 19.14% 14.09% 18.70% -
ROE 14.39% 29.49% 14.56% 14.00% 14.69% 11.27% 12.41% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.89 151.52 148.46 145.91 145.00 140.00 135.41 -30.17%
EPS 13.96 13.63 27.95 27.86 27.76 19.73 25.32 -32.68%
DPS 0.00 10.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.97 0.93 1.92 1.99 1.89 1.75 2.04 -38.99%
Adjusted Per Share Value based on latest NOSH - 2,256,805
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.99 40.97 40.47 39.81 39.59 38.30 37.06 10.37%
EPS 7.61 7.42 7.62 7.60 7.58 5.40 6.93 6.42%
DPS 0.00 2.70 0.00 0.00 0.00 5.47 0.00 -
NAPS 0.5286 0.2514 0.5234 0.5429 0.5161 0.4788 0.5583 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.77 3.62 3.36 3.36 3.32 2.99 2.80 -
P/RPS 2.24 2.39 2.26 2.30 2.29 2.14 2.07 5.38%
P/EPS 12.68 13.20 12.02 12.06 11.96 15.15 11.06 9.51%
EY 7.89 7.58 8.32 8.29 8.36 6.60 9.04 -8.64%
DY 0.00 2.76 0.00 0.00 0.00 6.69 0.00 -
P/NAPS 1.82 3.89 1.75 1.69 1.76 1.71 1.37 20.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 1.79 1.69 3.54 3.40 3.46 3.30 2.92 -
P/RPS 2.27 1.12 2.38 2.33 2.39 2.36 2.16 3.35%
P/EPS 12.82 6.16 12.67 12.20 12.46 16.73 11.53 7.30%
EY 7.80 16.23 7.89 8.19 8.02 5.98 8.67 -6.78%
DY 0.00 5.92 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 1.85 1.82 1.84 1.71 1.83 1.89 1.43 18.67%

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