[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 34.48%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,732,419 1,841,746 926,723 3,671,315 2,742,640 1,820,461 888,577 111.60%
PBT 816,733 529,178 249,307 1,027,901 743,788 485,527 207,802 149.25%
Tax -205,711 -135,499 -70,791 -285,723 -191,881 -113,925 -50,566 155.05%
NP 611,022 393,679 178,516 742,178 551,907 371,602 157,236 147.37%
-
NP to SH 611,022 393,679 178,516 742,178 551,907 371,602 157,236 147.37%
-
Tax Rate 25.19% 25.61% 28.40% 27.80% 25.80% 23.46% 24.33% -
Total Cost 2,121,397 1,448,067 748,207 2,929,137 2,190,733 1,448,859 731,341 103.52%
-
Net Worth 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 13.95%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 468,554 - - - -
Div Payout % - - - 63.13% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 13.95%
NOSH 4,876,472 4,848,263 4,824,756 4,685,542 4,630,092 4,537,265 4,505,329 5.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 22.36% 21.38% 19.26% 20.22% 20.12% 20.41% 17.70% -
ROE 11.50% 7.12% 3.66% 14.67% 12.29% 7.80% 3.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.03 37.99 19.21 78.35 59.24 40.12 19.72 100.73%
EPS 12.53 8.12 3.70 15.84 11.92 8.19 3.49 134.65%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.09 1.14 1.01 1.08 0.97 1.05 0.97 8.09%
Adjusted Per Share Value based on latest NOSH - 4,866,572
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.05 22.28 11.21 44.41 33.17 22.02 10.75 111.57%
EPS 7.39 4.76 2.16 8.98 6.68 4.49 1.90 147.52%
DPS 0.00 0.00 0.00 5.67 0.00 0.00 0.00 -
NAPS 0.6429 0.6685 0.5894 0.6121 0.5433 0.5763 0.5286 13.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.17 2.24 2.16 2.00 1.92 1.80 1.77 -
P/RPS 3.87 5.90 11.25 2.55 3.24 4.49 8.97 -42.93%
P/EPS 17.32 27.59 58.38 12.63 16.11 21.98 50.72 -51.17%
EY 5.77 3.62 1.71 7.92 6.21 4.55 1.97 104.84%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.96 2.14 1.85 1.98 1.71 1.82 6.13%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 2.10 2.21 2.22 2.10 1.97 1.80 1.79 -
P/RPS 3.75 5.82 11.56 2.68 3.33 4.49 9.08 -44.57%
P/EPS 16.76 27.22 60.00 13.26 16.53 21.98 51.29 -52.59%
EY 5.97 3.67 1.67 7.54 6.05 4.55 1.95 110.98%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 2.20 1.94 2.03 1.71 1.85 2.86%

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