[YTLPOWR] YoY Quarter 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- 36.33%
YoY- 36.08%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,003,205 976,601 915,023 931,884 827,202 792,765 316,079 21.21%
PBT 340,135 286,710 279,871 278,445 216,807 191,867 150,910 14.49%
Tax -94,593 -64,478 -64,708 -64,079 -59,282 -48,625 -42,196 14.39%
NP 245,542 222,232 215,163 214,366 157,525 143,242 108,714 14.53%
-
NP to SH 245,542 222,232 215,163 214,366 157,525 143,242 108,714 14.53%
-
Tax Rate 27.81% 22.49% 23.12% 23.01% 27.34% 25.34% 27.96% -
Total Cost 757,663 754,369 699,860 717,518 669,677 649,523 207,365 24.09%
-
Net Worth 6,214,963 6,208,698 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 6.79%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 191,033 184,782 - - - - - -
Div Payout % 77.80% 83.15% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 6,214,963 6,208,698 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 6.79%
NOSH 5,094,232 4,927,538 4,867,941 4,560,978 2,256,805 2,262,906 2,227,745 14.77%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.48% 22.76% 23.51% 23.00% 19.04% 18.07% 34.39% -
ROE 3.95% 3.58% 3.88% 4.48% 3.51% 2.96% 2.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.69 19.82 18.80 20.43 36.65 35.03 14.19 5.60%
EPS 4.82 4.51 4.42 4.70 6.98 6.33 4.88 -0.20%
DPS 3.75 3.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.26 1.14 1.05 1.99 2.14 1.88 -6.95%
Adjusted Per Share Value based on latest NOSH - 4,560,978
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 12.13 11.81 11.07 11.27 10.01 9.59 3.82 21.22%
EPS 2.97 2.69 2.60 2.59 1.91 1.73 1.31 14.60%
DPS 2.31 2.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7518 0.751 0.6713 0.5793 0.5432 0.5858 0.5066 6.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.70 2.07 2.24 1.80 3.36 2.80 2.45 -
P/RPS 13.71 10.44 11.92 8.81 9.17 7.99 17.27 -3.77%
P/EPS 56.02 45.90 50.68 38.30 48.14 44.23 50.20 1.84%
EY 1.79 2.18 1.97 2.61 2.08 2.26 1.99 -1.74%
DY 1.39 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.64 1.96 1.71 1.69 1.31 1.30 9.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 2.50 2.27 2.21 1.80 3.40 2.80 2.32 -
P/RPS 12.69 11.45 11.76 8.81 9.28 7.99 16.35 -4.13%
P/EPS 51.87 50.33 50.00 38.30 48.71 44.23 47.54 1.46%
EY 1.93 1.99 2.00 2.61 2.05 2.26 2.10 -1.39%
DY 1.50 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.80 1.94 1.71 1.71 1.31 1.23 8.88%

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