[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 120.53%
YoY- 5.94%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 959,333 3,758,125 2,732,419 1,841,746 926,723 3,671,315 2,742,640 -50.32%
PBT 285,925 1,112,400 816,733 529,178 249,307 1,027,901 743,788 -47.10%
Tax -65,345 -237,917 -205,711 -135,499 -70,791 -285,723 -191,881 -51.20%
NP 220,580 874,483 611,022 393,679 178,516 742,178 551,907 -45.71%
-
NP to SH 220,580 874,483 611,022 393,679 178,516 742,178 551,907 -45.71%
-
Tax Rate 22.85% 21.39% 25.19% 25.61% 28.40% 27.80% 25.80% -
Total Cost 738,753 2,883,642 2,121,397 1,448,067 748,207 2,929,137 2,190,733 -51.52%
-
Net Worth 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 21.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 489,014 - - - 468,554 - -
Div Payout % - 55.92% - - - 63.13% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 4,491,189 21.19%
NOSH 4,912,695 4,890,140 4,876,472 4,848,263 4,824,756 4,685,542 4,630,092 4.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.99% 23.27% 22.36% 21.38% 19.26% 20.22% 20.12% -
ROE 3.68% 15.42% 11.50% 7.12% 3.66% 14.67% 12.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.53 76.85 56.03 37.99 19.21 78.35 59.24 -52.24%
EPS 4.49 17.89 12.53 8.12 3.70 15.84 11.92 -47.81%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.22 1.16 1.09 1.14 1.01 1.08 0.97 16.50%
Adjusted Per Share Value based on latest NOSH - 4,867,941
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.60 45.46 33.05 22.28 11.21 44.41 33.17 -50.33%
EPS 2.67 10.58 7.39 4.76 2.16 8.98 6.68 -45.70%
DPS 0.00 5.92 0.00 0.00 0.00 5.67 0.00 -
NAPS 0.725 0.6861 0.6429 0.6685 0.5894 0.6121 0.5432 21.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.96 1.95 2.17 2.24 2.16 2.00 1.92 -
P/RPS 10.04 2.54 3.87 5.90 11.25 2.55 3.24 112.40%
P/EPS 43.65 10.90 17.32 27.59 58.38 12.63 16.11 94.23%
EY 2.29 9.17 5.77 3.62 1.71 7.92 6.21 -48.54%
DY 0.00 5.13 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.61 1.68 1.99 1.96 2.14 1.85 1.98 -12.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 2.27 1.97 2.10 2.21 2.22 2.10 1.97 -
P/RPS 11.62 2.56 3.75 5.82 11.56 2.68 3.33 129.88%
P/EPS 50.56 11.02 16.76 27.22 60.00 13.26 16.53 110.56%
EY 1.98 9.08 5.97 3.67 1.67 7.54 6.05 -52.47%
DY 0.00 5.08 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 1.86 1.70 1.93 1.94 2.20 1.94 2.03 -5.65%

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