[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 18.17%
YoY- 18.27%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,706,892 3,671,315 3,656,853 3,640,922 3,554,308 3,386,920 3,346,044 7.05%
PBT 997,228 1,027,901 991,717 971,054 831,208 836,653 865,957 9.85%
Tax -283,164 -285,723 -255,841 -227,850 -202,264 -223,604 -236,069 12.88%
NP 714,064 742,178 735,876 743,204 628,944 613,049 629,888 8.71%
-
NP to SH 714,064 742,178 735,876 743,204 628,944 613,049 629,888 8.71%
-
Tax Rate 28.40% 27.80% 25.80% 23.46% 24.33% 26.73% 27.26% -
Total Cost 2,992,828 2,929,137 2,920,977 2,897,718 2,925,364 2,773,871 2,716,156 6.67%
-
Net Worth 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 8.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 468,554 - - - 223,522 - -
Div Payout % - 63.13% - - - 36.46% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 4,327,474 8.22%
NOSH 4,824,756 4,685,542 4,630,092 4,537,265 4,505,329 4,612,510 2,253,893 66.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.26% 20.22% 20.12% 20.41% 17.70% 18.10% 18.82% -
ROE 14.65% 14.67% 16.38% 15.60% 14.39% 29.49% 14.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.83 78.35 78.98 80.24 78.89 151.52 148.46 -35.51%
EPS 14.80 15.84 15.89 16.38 13.96 13.63 27.95 -34.52%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.01 1.08 0.97 1.05 0.97 0.93 1.92 -34.80%
Adjusted Per Share Value based on latest NOSH - 4,560,978
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.88 44.45 44.28 44.09 43.04 41.01 40.52 7.04%
EPS 8.65 8.99 8.91 9.00 7.62 7.42 7.63 8.71%
DPS 0.00 5.67 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.59 0.6127 0.5438 0.5769 0.5292 0.2517 0.524 8.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 2.00 1.92 1.80 1.77 3.62 3.36 -
P/RPS 2.81 2.55 2.43 2.24 2.24 2.39 2.26 15.61%
P/EPS 14.59 12.63 12.08 10.99 12.68 13.20 12.02 13.77%
EY 6.85 7.92 8.28 9.10 7.89 7.58 8.32 -12.14%
DY 0.00 5.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 2.14 1.85 1.98 1.71 1.82 3.89 1.75 14.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.22 2.10 1.97 1.80 1.79 1.69 3.54 -
P/RPS 2.89 2.68 2.49 2.24 2.27 1.12 2.38 13.80%
P/EPS 15.00 13.26 12.40 10.99 12.82 6.16 12.67 11.90%
EY 6.67 7.54 8.07 9.10 7.80 16.23 7.89 -10.58%
DY 0.00 4.76 0.00 0.00 0.00 5.92 0.00 -
P/NAPS 2.20 1.94 2.03 1.71 1.85 1.82 1.84 12.63%

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