[YTLPOWR] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.55%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 976,601 915,023 931,884 827,202 792,765 316,079 314,835 20.75%
PBT 286,710 279,871 278,445 216,807 191,867 150,910 146,845 11.79%
Tax -64,478 -64,708 -64,079 -59,282 -48,625 -42,196 -39,139 8.67%
NP 222,232 215,163 214,366 157,525 143,242 108,714 107,706 12.82%
-
NP to SH 222,232 215,163 214,366 157,525 143,242 108,714 107,706 12.82%
-
Tax Rate 22.49% 23.12% 23.01% 27.34% 25.34% 27.96% 26.65% -
Total Cost 754,369 699,860 717,518 669,677 649,523 207,365 207,129 24.02%
-
Net Worth 6,208,698 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 4,075,977 7.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 184,782 - - - - - - -
Div Payout % 83.15% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 6,208,698 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 4,075,977 7.26%
NOSH 4,927,538 4,867,941 4,560,978 2,256,805 2,262,906 2,227,745 2,277,082 13.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.76% 23.51% 23.00% 19.04% 18.07% 34.39% 34.21% -
ROE 3.58% 3.88% 4.48% 3.51% 2.96% 2.60% 2.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.82 18.80 20.43 36.65 35.03 14.19 13.83 6.17%
EPS 4.51 4.42 4.70 6.98 6.33 4.88 4.73 -0.79%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.05 1.99 2.14 1.88 1.79 -5.68%
Adjusted Per Share Value based on latest NOSH - 2,256,805
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.81 11.07 11.27 10.01 9.59 3.82 3.81 20.73%
EPS 2.69 2.60 2.59 1.91 1.73 1.31 1.30 12.87%
DPS 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.751 0.6713 0.5793 0.5432 0.5858 0.5066 0.493 7.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.07 2.24 1.80 3.36 2.80 2.45 2.81 -
P/RPS 10.44 11.92 8.81 9.17 7.99 17.27 20.32 -10.50%
P/EPS 45.90 50.68 38.30 48.14 44.23 50.20 59.41 -4.20%
EY 2.18 1.97 2.61 2.08 2.26 1.99 1.68 4.43%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.96 1.71 1.69 1.31 1.30 1.57 0.72%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 2.27 2.21 1.80 3.40 2.80 2.32 2.79 -
P/RPS 11.45 11.76 8.81 9.28 7.99 16.35 20.18 -9.00%
P/EPS 50.33 50.00 38.30 48.71 44.23 47.54 58.99 -2.61%
EY 1.99 2.00 2.61 2.05 2.26 2.10 1.70 2.65%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.94 1.71 1.71 1.31 1.23 1.56 2.41%

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