[YTLPOWR] QoQ Cumulative 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- 100.55%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 888,577 3,386,920 2,509,533 1,645,550 818,348 3,166,578 2,297,681 -46.82%
PBT 207,802 836,653 649,468 430,300 213,493 629,087 565,451 -48.60%
Tax -50,566 -223,604 -177,052 -116,105 -56,823 -182,816 -135,827 -48.15%
NP 157,236 613,049 472,416 314,195 156,670 446,271 429,624 -48.74%
-
NP to SH 157,236 613,049 472,416 314,195 156,670 446,271 429,624 -48.74%
-
Tax Rate 24.33% 26.73% 27.26% 26.98% 26.62% 29.06% 24.02% -
Total Cost 731,341 2,773,871 2,037,117 1,331,355 661,678 2,720,307 1,868,057 -46.39%
-
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 3.60% 29.49% 10.92% 7.00% 3.67% 11.27% 9.31% -
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 19.72 151.52 111.34 72.96 36.25 140.00 101.56 -66.36%
EPS 3.49 13.63 20.96 13.93 6.94 19.73 18.99 -67.57%
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 10.75 40.97 30.35 19.90 9.90 38.30 27.79 -46.81%
EPS 1.90 7.42 5.71 3.80 1.90 5.40 5.20 -48.79%
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 8.97 2.39 3.02 4.61 9.16 2.14 2.76 118.93%
P/EPS 50.72 13.20 16.03 24.12 47.84 15.15 14.74 127.41%
EY 1.97 7.58 6.24 4.15 2.09 6.60 6.78 -56.03%
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 9.08 1.12 3.18 4.66 9.54 2.36 2.88 114.56%
P/EPS 51.29 6.16 16.89 24.41 49.86 16.73 15.38 122.72%
EY 1.95 16.23 5.92 4.10 2.01 5.98 6.50 -55.08%
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