[YTLPOWR] QoQ TTM 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- 1.01%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,593,027 3,534,832 3,430,150 3,359,921 3,351,230 3,219,601 3,185,164 8.35%
PBT 931,693 892,600 830,962 836,653 830,985 782,058 757,118 14.82%
Tax -239,153 -222,144 -217,347 -223,604 -224,041 -199,084 -188,427 17.20%
NP 692,540 670,456 613,615 613,049 606,944 582,974 568,691 14.02%
-
NP to SH 692,540 670,456 613,615 613,049 606,944 582,974 568,691 14.02%
-
Tax Rate 25.67% 24.89% 26.16% 26.73% 26.96% 25.46% 24.89% -
Total Cost 2,900,487 2,864,376 2,816,535 2,746,872 2,744,286 2,636,627 2,616,473 7.10%
-
Net Worth 4,676,359 4,789,027 4,370,169 2,235,229 2,253,860 2,256,805 2,257,492 62.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 223,522 223,522 223,522 223,522 452,070 452,070 452,070 -37.44%
Div Payout % 32.28% 33.34% 36.43% 36.46% 74.48% 77.55% 79.49% -
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 2,253,860 2,256,805 2,257,492 62.42%
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 19.27% 18.97% 17.89% 18.25% 18.11% 18.11% 17.85% -
ROE 14.81% 14.00% 14.04% 27.43% 26.93% 25.83% 25.19% -
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 74.53 77.50 76.14 150.32 148.69 142.66 141.09 -34.62%
EPS 14.37 14.70 13.62 27.43 26.93 25.83 25.19 -31.19%
DPS 4.64 4.90 4.96 10.00 20.00 20.00 20.00 -62.20%
NAPS 0.97 1.05 0.97 1.00 1.00 1.00 1.00 -2.00%
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 43.50 42.79 41.53 40.68 40.57 38.98 38.56 8.36%
EPS 8.38 8.12 7.43 7.42 7.35 7.06 6.88 14.03%
DPS 2.71 2.71 2.71 2.71 5.47 5.47 5.47 -37.36%
NAPS 0.5661 0.5798 0.5291 0.2706 0.2729 0.2732 0.2733 62.42%
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 2.58 2.32 2.32 2.41 2.26 2.36 2.35 6.41%
P/EPS 13.37 12.25 13.00 13.20 12.48 13.01 13.18 0.95%
EY 7.48 8.17 7.69 7.58 8.01 7.69 7.59 -0.96%
DY 2.41 2.72 2.80 2.76 5.95 5.95 6.02 -45.65%
P/NAPS 1.98 1.71 1.82 3.62 3.36 3.36 3.32 -29.12%
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 2.64 2.32 2.35 1.12 2.38 2.38 2.45 5.10%
P/EPS 13.71 12.25 13.14 6.16 13.15 13.16 13.73 -0.09%
EY 7.29 8.17 7.61 16.23 7.61 7.60 7.28 0.09%
DY 2.35 2.72 2.77 5.92 5.65 5.88 5.78 -45.08%
P/NAPS 2.03 1.71 1.85 1.69 3.54 3.40 3.46 -29.89%

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