[YTLPOWR] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -11.12%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 922,179 931,884 888,577 850,387 863,984 827,202 818,348 8.28%
PBT 258,261 278,445 207,802 187,185 219,168 216,807 213,493 13.51%
Tax -77,956 -64,079 -50,566 -46,552 -60,947 -59,282 -56,823 23.44%
NP 180,305 214,366 157,236 140,633 158,221 157,525 156,670 9.81%
-
NP to SH 180,305 214,366 157,236 140,633 158,221 157,525 156,670 9.81%
-
Tax Rate 30.18% 23.01% 24.33% 24.87% 27.81% 27.34% 26.62% -
Total Cost 741,874 717,518 731,341 709,754 705,763 669,677 661,678 7.91%
-
Net Worth 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4,266,661 6.29%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 223,522 - - - -
Div Payout % - - - 158.94% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 4,491,042 4,266,661 6.29%
NOSH 4,820,989 4,560,978 4,505,329 4,612,510 2,253,860 2,256,805 2,257,492 65.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.55% 23.00% 17.70% 16.54% 18.31% 19.04% 19.14% -
ROE 3.86% 4.48% 3.60% 6.29% 3.66% 3.51% 3.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.13 20.43 19.72 38.04 38.33 36.65 36.25 -34.67%
EPS 3.74 4.70 3.49 3.14 7.02 6.98 6.94 -33.75%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.97 1.05 0.97 1.00 1.92 1.99 1.89 -35.87%
Adjusted Per Share Value based on latest NOSH - 4,612,510
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.15 11.27 10.75 10.29 10.45 10.01 9.90 8.24%
EPS 2.18 2.59 1.90 1.70 1.91 1.91 1.90 9.58%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 0.5656 0.5793 0.5286 0.2704 0.5234 0.5432 0.5161 6.29%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.92 1.80 1.77 3.62 3.36 3.36 3.32 -
P/RPS 10.04 8.81 8.97 9.52 8.77 9.17 9.16 6.30%
P/EPS 51.34 38.30 50.72 57.54 47.86 48.14 47.84 4.81%
EY 1.95 2.61 1.97 1.74 2.09 2.08 2.09 -4.51%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.98 1.71 1.82 3.62 1.75 1.69 1.76 8.16%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 1.97 1.80 1.79 1.69 3.54 3.40 3.46 -
P/RPS 10.30 8.81 9.08 4.44 9.23 9.28 9.54 5.23%
P/EPS 52.67 38.30 51.29 26.86 50.43 48.71 49.86 3.71%
EY 1.90 2.61 1.95 3.72 1.98 2.05 2.01 -3.67%
DY 0.00 0.00 0.00 5.92 0.00 0.00 0.00 -
P/NAPS 2.03 1.71 1.85 1.69 1.84 1.71 1.83 7.15%

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