[YTLPOWR] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 48.52%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,101,978 2,900,512 2,732,419 2,742,640 2,509,533 2,297,681 1,016,239 20.42%
PBT 1,017,133 954,541 816,733 743,788 649,468 565,451 462,221 14.03%
Tax -258,935 -206,011 -205,711 -191,881 -177,052 -135,827 -135,506 11.38%
NP 758,198 748,530 611,022 551,907 472,416 429,624 326,715 15.04%
-
NP to SH 758,198 748,530 611,022 551,907 472,416 429,624 326,715 15.04%
-
Tax Rate 25.46% 21.58% 25.19% 25.80% 27.26% 24.02% 29.32% -
Total Cost 2,343,780 2,151,982 2,121,397 2,190,733 2,037,117 1,868,057 689,524 22.59%
-
Net Worth 5,931,480 5,754,107 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 6.42%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 386,835 186,016 - - - - - -
Div Payout % 51.02% 24.85% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,931,480 5,754,107 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 6.42%
NOSH 5,157,809 4,960,437 4,876,472 4,630,092 2,253,893 2,262,369 2,242,381 14.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 24.44% 25.81% 22.36% 20.12% 18.82% 18.70% 32.15% -
ROE 12.78% 13.01% 11.50% 12.29% 10.92% 9.31% 8.01% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 60.14 58.47 56.03 59.24 111.34 101.56 45.32 4.82%
EPS 14.70 15.09 12.53 11.92 20.96 18.99 14.57 0.14%
DPS 7.50 3.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.09 0.97 1.92 2.04 1.82 -7.35%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.52 35.08 33.05 33.17 30.36 27.79 12.29 20.42%
EPS 9.17 9.05 7.39 6.68 5.71 5.20 3.95 15.05%
DPS 4.68 2.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.696 0.6429 0.5433 0.5234 0.5583 0.4937 6.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.43 2.32 2.17 1.92 3.36 2.80 2.92 -
P/RPS 4.04 3.97 3.87 3.24 3.02 2.76 6.44 -7.47%
P/EPS 16.53 15.37 17.32 16.11 16.03 14.74 20.04 -3.15%
EY 6.05 6.50 5.77 6.21 6.24 6.78 4.99 3.25%
DY 3.09 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.00 1.99 1.98 1.75 1.37 1.60 4.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 2.15 2.42 2.10 1.97 3.54 2.92 2.79 -
P/RPS 3.57 4.14 3.75 3.33 3.18 2.88 6.16 -8.68%
P/EPS 14.63 16.04 16.76 16.53 16.89 15.38 19.15 -4.38%
EY 6.84 6.24 5.97 6.05 5.92 6.50 5.22 4.60%
DY 3.49 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.09 1.93 2.03 1.84 1.43 1.53 3.39%

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