[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2005 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

YoY- 21.06%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annual (Unaudited) Result
Revenue	4,242,518	4,068,008	3,758,125	3,671,315	3,386,920	3,166,578	1,501,316	18.88%
YoY %	4.29%	8.25%	2.36%	8.40%	6.96%	110.92%	-	-
Horiz. %	282.59%	270.96%	250.32%	244.54%	225.60%	210.92%	100.00%	-
PBT	1,385,701	1,296,757	1,112,400	1,027,901	836,653	629,087	646,632	13.53%
YoY %	6.86%	16.57%	8.22%	22.86%	32.99%	-2.71%	-	-
Horiz. %	214.30%	200.54%	172.03%	158.96%	129.39%	97.29%	100.00%	-
Tax	-346,855	-121,108	-237,917	-285,723	-223,604	-182,816	-160,724	13.66%
YoY %	-186.40%	49.10%	16.73%	-27.78%	-22.31%	-13.75%	-	-
Horiz. %	215.81%	75.35%	148.03%	177.77%	139.12%	113.75%	100.00%	-
NP	1,038,846	1,175,649	874,483	742,178	613,049	446,271	485,908	13.48%
YoY %	-11.64%	34.44%	17.83%	21.06%	37.37%	-8.16%	-	-
Horiz. %	213.79%	241.95%	179.97%	152.74%	126.17%	91.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,038,846	1,175,649	874,483	742,178	613,049	446,271	485,908	13.48%
YoY %	-11.64%	34.44%	17.83%	21.06%	37.37%	-8.16%	-	-
Horiz. %	213.79%	241.95%	179.97%	152.74%	126.17%	91.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	9.34%	21.39%	27.80%	26.73%	29.06%	24.86%	-
YoY %	167.99%	-56.33%	-23.06%	4.00%	-8.02%	16.89%	-	-
Horiz. %	100.68%	37.57%	86.04%	111.83%	107.52%	116.89%	100.00%	-
Total Cost	3,203,672	2,892,359	2,883,642	2,929,137	2,773,871	2,720,307	1,015,408	21.08%
YoY %	10.76%	0.30%	-1.55%	5.60%	1.97%	167.90%	-	-
Horiz. %	315.51%	284.85%	283.99%	288.47%	273.18%	267.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,286,019	5,895,721	5,672,562	5,060,386	2,078,763	3,958,128	4,697,260	4.97%
YoY %	6.62%	3.93%	12.10%	143.43%	-47.48%	-15.74%	-	-
Horiz. %	133.82%	125.51%	120.76%	107.73%	44.25%	84.26%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	584,443	624,546	489,014	468,554	223,522	452,357	449,498	4.46%
YoY %	-6.42%	27.72%	4.37%	109.62%	-50.59%	0.64%	-	-
Horiz. %	130.02%	138.94%	108.79%	104.24%	49.73%	100.64%	100.00%	-
Div Payout %	56.26%	53.12%	55.92%	63.13%	36.46%	101.36%	92.51%	-
YoY %	5.91%	-5.01%	-11.42%	73.15%	-64.03%	9.57%	-	-
Horiz. %	60.82%	57.42%	60.45%	68.24%	39.41%	109.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	6,286,019	5,895,721	5,672,562	5,060,386	2,078,763	3,958,128	4,697,260	4.97%
YoY %	6.62%	3.93%	12.10%	143.43%	-47.48%	-15.74%	-	-
Horiz. %	133.82%	125.51%	120.76%	107.73%	44.25%	84.26%	100.00%	-
NOSH	5,195,057	4,996,374	4,890,140	4,685,542	4,612,510	2,261,787	2,247,492	14.97%
YoY %	3.98%	2.17%	4.37%	1.58%	103.93%	0.64%	-	-
Horiz. %	231.15%	222.31%	217.58%	208.48%	205.23%	100.64%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	24.49%	28.90%	23.27%	20.22%	18.10%	14.09%	32.37%	-
YoY %	-15.26%	24.19%	15.08%	11.71%	28.46%	-56.47%	-	-
Horiz. %	75.66%	89.28%	71.89%	62.47%	55.92%	43.53%	100.00%	-
ROE	16.53%	19.94%	15.42%	14.67%	29.49%	11.27%	10.34%	-
YoY %	-17.10%	29.31%	5.11%	-50.25%	161.67%	8.99%	-	-
Horiz. %	159.86%	192.84%	149.13%	141.88%	285.20%	108.99%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	81.66	81.42	76.85	78.35	151.52	140.00	66.80	3.40%
YoY %	0.29%	5.95%	-1.91%	-48.29%	8.23%	109.58%	-	-
Horiz. %	122.25%	121.89%	115.04%	117.29%	226.83%	209.58%	100.00%	-
EPS	20.00	23.53	17.89	15.84	13.63	19.73	21.62	-1.28%
YoY %	-15.00%	31.53%	12.94%	16.21%	-30.92%	-8.74%	-	-
Horiz. %	92.51%	108.83%	82.75%	73.27%	63.04%	91.26%	100.00%	-
DPS	11.25	12.50	10.00	10.00	10.00	20.00	20.00	-9.13%
YoY %	-10.00%	25.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	56.25%	62.50%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.21	1.18	1.16	1.08	0.93	1.75	2.09	-8.69%
YoY %	2.54%	1.72%	7.41%	16.13%	-46.86%	-16.27%	-	-
Horiz. %	57.89%	56.46%	55.50%	51.67%	44.50%	83.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 4,866,572
RPS	51.32	49.21	45.46	44.41	40.97	38.30	18.16	18.88%
YoY %	4.29%	8.25%	2.36%	8.40%	6.97%	110.90%	-	-
Horiz. %	282.60%	270.98%	250.33%	244.55%	225.61%	210.90%	100.00%	-
EPS	12.57	14.22	10.58	8.98	7.42	5.40	5.88	13.48%
YoY %	-11.60%	34.40%	17.82%	21.02%	37.41%	-8.16%	-	-
Horiz. %	213.78%	241.84%	179.93%	152.72%	126.19%	91.84%	100.00%	-
DPS	7.07	7.55	5.92	5.67	2.70	5.47	5.44	4.46%
YoY %	-6.36%	27.53%	4.41%	110.00%	-50.64%	0.55%	-	-
Horiz. %	129.96%	138.79%	108.82%	104.23%	49.63%	100.55%	100.00%	-
NAPS	0.7604	0.7131	0.6861	0.6121	0.2514	0.4788	0.5682	4.97%
YoY %	6.63%	3.94%	12.09%	143.48%	-47.49%	-15.73%	-	-
Horiz. %	133.83%	125.50%	120.75%	107.73%	44.24%	84.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.85	2.37	1.95	2.00	3.62	2.99	2.83	-
P/RPS	2.27	2.91	2.54	2.55	2.39	2.14	4.24	-9.88%
YoY %	-21.99%	14.57%	-0.39%	6.69%	11.68%	-49.53%	-	-
Horiz. %	53.54%	68.63%	59.91%	60.14%	56.37%	50.47%	100.00%	-
P/EPS	9.25	10.07	10.90	12.63	13.20	15.15	13.09	-5.61%
YoY %	-8.14%	-7.61%	-13.70%	-4.32%	-12.87%	15.74%	-	-
Horiz. %	70.66%	76.93%	83.27%	96.49%	100.84%	115.74%	100.00%	-
EY	10.81	9.93	9.17	7.92	7.58	6.60	7.64	5.94%
YoY %	8.86%	8.29%	15.78%	4.49%	14.85%	-13.61%	-	-
Horiz. %	141.49%	129.97%	120.03%	103.66%	99.21%	86.39%	100.00%	-
DY	6.08	5.27	5.13	5.00	2.76	6.69	7.07	-2.48%
YoY %	15.37%	2.73%	2.60%	81.16%	-58.74%	-5.37%	-	-
Horiz. %	86.00%	74.54%	72.56%	70.72%	39.04%	94.63%	100.00%	-
P/NAPS	1.53	2.01	1.68	1.85	3.89	1.71	1.35	2.10%
YoY %	-23.88%	19.64%	-9.19%	-52.44%	127.49%	26.67%	-	-
Horiz. %	113.33%	148.89%	124.44%	137.04%	288.15%	126.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	23/08/07	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	-
Price	1.78	2.29	1.97	2.10	1.69	3.30	2.56	-
P/RPS	2.18	2.81	2.56	2.68	1.12	2.36	3.83	-8.95%
YoY %	-22.42%	9.77%	-4.48%	139.29%	-52.54%	-38.38%	-	-
Horiz. %	56.92%	73.37%	66.84%	69.97%	29.24%	61.62%	100.00%	-
P/EPS	8.90	9.73	11.02	13.26	6.16	16.73	11.84	-4.64%
YoY %	-8.53%	-11.71%	-16.89%	115.26%	-63.18%	41.30%	-	-
Horiz. %	75.17%	82.18%	93.07%	111.99%	52.03%	141.30%	100.00%	-
EY	11.23	10.28	9.08	7.54	16.23	5.98	8.45	4.84%
YoY %	9.24%	13.22%	20.42%	-53.54%	171.40%	-29.23%	-	-
Horiz. %	132.90%	121.66%	107.46%	89.23%	192.07%	70.77%	100.00%	-
DY	6.32	5.46	5.08	4.76	5.92	6.06	7.81	-3.46%
YoY %	15.75%	7.48%	6.72%	-19.59%	-2.31%	-22.41%	-	-
Horiz. %	80.92%	69.91%	65.04%	60.95%	75.80%	77.59%	100.00%	-
P/NAPS	1.47	1.94	1.70	1.94	1.82	1.89	1.22	3.15%
YoY %	-24.23%	14.12%	-12.37%	6.59%	-3.70%	54.92%	-	-
Horiz. %	120.49%	159.02%	139.34%	159.02%	149.18%	154.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos