[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 48.52%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,841,746 926,723 3,671,315 2,742,640 1,820,461 888,577 3,386,920 -33.30%
PBT 529,178 249,307 1,027,901 743,788 485,527 207,802 836,653 -26.25%
Tax -135,499 -70,791 -285,723 -191,881 -113,925 -50,566 -223,604 -28.32%
NP 393,679 178,516 742,178 551,907 371,602 157,236 613,049 -25.50%
-
NP to SH 393,679 178,516 742,178 551,907 371,602 157,236 613,049 -25.50%
-
Tax Rate 25.61% 28.40% 27.80% 25.80% 23.46% 24.33% 26.73% -
Total Cost 1,448,067 748,207 2,929,137 2,190,733 1,448,859 731,341 2,773,871 -35.08%
-
Net Worth 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 91.58%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 468,554 - - - 223,522 -
Div Payout % - - 63.13% - - - 36.46% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,527,020 4,873,004 5,060,386 4,491,189 4,764,128 4,370,169 2,078,763 91.58%
NOSH 4,848,263 4,824,756 4,685,542 4,630,092 4,537,265 4,505,329 4,612,510 3.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.38% 19.26% 20.22% 20.12% 20.41% 17.70% 18.10% -
ROE 7.12% 3.66% 14.67% 12.29% 7.80% 3.60% 29.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.99 19.21 78.35 59.24 40.12 19.72 151.52 -60.13%
EPS 8.12 3.70 15.84 11.92 8.19 3.49 13.63 -29.13%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.14 1.01 1.08 0.97 1.05 0.97 0.93 14.49%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.30 11.22 44.45 33.21 22.04 10.76 41.01 -33.30%
EPS 4.77 2.16 8.99 6.68 4.50 1.90 7.42 -25.45%
DPS 0.00 0.00 5.67 0.00 0.00 0.00 2.71 -
NAPS 0.6692 0.59 0.6127 0.5438 0.5769 0.5292 0.2517 91.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.24 2.16 2.00 1.92 1.80 1.77 3.62 -
P/RPS 5.90 11.25 2.55 3.24 4.49 8.97 2.39 82.35%
P/EPS 27.59 58.38 12.63 16.11 21.98 50.72 13.20 63.25%
EY 3.62 1.71 7.92 6.21 4.55 1.97 7.58 -38.81%
DY 0.00 0.00 5.00 0.00 0.00 0.00 2.76 -
P/NAPS 1.96 2.14 1.85 1.98 1.71 1.82 3.89 -36.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 2.21 2.22 2.10 1.97 1.80 1.79 1.69 -
P/RPS 5.82 11.56 2.68 3.33 4.49 9.08 1.12 199.11%
P/EPS 27.22 60.00 13.26 16.53 21.98 51.29 6.16 168.55%
EY 3.67 1.67 7.54 6.05 4.55 1.95 16.23 -62.78%
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.92 -
P/NAPS 1.94 2.20 1.94 2.03 1.71 1.85 1.82 4.33%

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