[YTLPOWR] QoQ TTM 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- 9.26%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,709,461 3,671,315 3,593,027 3,534,832 3,430,150 3,359,921 3,351,230 6.99%
PBT 1,070,126 1,028,621 931,693 892,600 830,962 836,653 830,985 18.34%
Tax -306,668 -286,443 -239,153 -222,144 -217,347 -223,604 -224,041 23.25%
NP 763,458 742,178 692,540 670,456 613,615 613,049 606,944 16.51%
-
NP to SH 763,458 742,178 692,540 670,456 613,615 613,049 606,944 16.51%
-
Tax Rate 28.66% 27.85% 25.67% 24.89% 26.16% 26.73% 26.96% -
Total Cost 2,946,003 2,929,137 2,900,487 2,864,376 2,816,535 2,746,872 2,744,286 4.83%
-
Net Worth 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 2,253,860 67.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 486,657 486,657 223,522 223,522 223,522 223,522 452,070 5.03%
Div Payout % 63.74% 65.57% 32.28% 33.34% 36.43% 36.46% 74.48% -
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 2,253,860 67.12%
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 20.58% 20.22% 19.27% 18.97% 17.89% 18.25% 18.11% -
ROE 15.67% 15.40% 14.81% 14.00% 14.04% 27.43% 26.93% -
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 76.88 75.44 74.53 77.50 76.14 150.32 148.69 -35.55%
EPS 15.82 15.25 14.37 14.70 13.62 27.43 26.93 -29.83%
DPS 10.09 10.00 4.64 4.90 4.96 10.00 20.00 -36.60%
NAPS 1.01 0.99 0.97 1.05 0.97 1.00 1.00 0.66%
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 44.93 44.47 43.52 42.82 41.55 40.70 40.59 7.00%
EPS 9.25 8.99 8.39 8.12 7.43 7.43 7.35 16.54%
DPS 5.89 5.89 2.71 2.71 2.71 2.71 5.48 4.92%
NAPS 0.5903 0.5836 0.5664 0.5801 0.5294 0.2708 0.273 67.13%
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 2.81 2.65 2.58 2.32 2.32 2.41 2.26 15.61%
P/EPS 13.65 13.11 13.37 12.25 13.00 13.20 12.48 6.15%
EY 7.33 7.63 7.48 8.17 7.69 7.58 8.01 -5.73%
DY 4.67 5.00 2.41 2.72 2.80 2.76 5.95 -14.89%
P/NAPS 2.14 2.02 1.98 1.71 1.82 3.62 3.36 -25.95%
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 2.89 2.78 2.64 2.32 2.35 1.12 2.38 13.80%
P/EPS 14.03 13.77 13.71 12.25 13.14 6.16 13.15 4.40%
EY 7.13 7.26 7.29 8.17 7.61 16.23 7.61 -4.24%
DY 4.54 4.76 2.35 2.72 2.77 5.92 5.65 -13.55%
P/NAPS 2.20 2.12 2.03 1.71 1.85 1.69 3.54 -27.15%

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