[YTLPOWR] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 36.33%
YoY- 36.08%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 926,723 928,675 922,179 931,884 888,577 850,387 863,984 4.77%
PBT 249,307 284,113 258,261 278,445 207,802 187,185 219,168 8.96%
Tax -70,791 -93,842 -77,956 -64,079 -50,566 -46,552 -60,947 10.48%
NP 178,516 190,271 180,305 214,366 157,236 140,633 158,221 8.37%
-
NP to SH 178,516 190,271 180,305 214,366 157,236 140,633 158,221 8.37%
-
Tax Rate 28.40% 33.03% 30.18% 23.01% 24.33% 24.87% 27.81% -
Total Cost 748,207 738,404 741,874 717,518 731,341 709,754 705,763 3.96%
-
Net Worth 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 8.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 486,657 - - - 223,522 - -
Div Payout % - 255.77% - - - 158.94% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 4,327,411 8.23%
NOSH 4,824,756 4,866,572 4,820,989 4,560,978 4,505,329 4,612,510 2,253,860 66.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.26% 20.49% 19.55% 23.00% 17.70% 16.54% 18.31% -
ROE 3.66% 3.95% 3.86% 4.48% 3.60% 6.29% 3.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.21 19.08 19.13 20.43 19.72 38.04 38.33 -36.87%
EPS 3.70 3.91 3.74 4.70 3.49 3.14 7.02 -34.72%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.01 0.99 0.97 1.05 0.97 1.00 1.92 -34.80%
Adjusted Per Share Value based on latest NOSH - 4,560,978
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.23 11.25 11.17 11.29 10.76 10.30 10.47 4.77%
EPS 2.16 2.30 2.18 2.60 1.90 1.70 1.92 8.16%
DPS 0.00 5.89 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.5903 0.5836 0.5664 0.5801 0.5294 0.2708 0.5242 8.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 2.00 1.92 1.80 1.77 3.62 3.36 -
P/RPS 11.25 10.48 10.04 8.81 8.97 9.52 8.77 18.04%
P/EPS 58.38 51.15 51.34 38.30 50.72 57.54 47.86 14.14%
EY 1.71 1.95 1.95 2.61 1.97 1.74 2.09 -12.51%
DY 0.00 5.00 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 2.14 2.02 1.98 1.71 1.82 3.62 1.75 14.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.22 2.10 1.97 1.80 1.79 1.69 3.54 -
P/RPS 11.56 11.00 10.30 8.81 9.08 4.44 9.23 16.17%
P/EPS 60.00 53.71 52.67 38.30 51.29 26.86 50.43 12.26%
EY 1.67 1.86 1.90 2.61 1.95 3.72 1.98 -10.72%
DY 0.00 4.76 0.00 0.00 0.00 5.92 0.00 -
P/NAPS 2.20 2.12 2.03 1.71 1.85 1.69 1.84 12.63%

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