[YTLPOWR] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 0.8%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,790,735 3,709,461 3,430,150 3,185,164 1,922,747 1,328,708 1,274,050 19.91%
PBT 1,149,018 1,070,126 830,962 757,118 693,790 599,612 573,086 12.28%
Tax -232,471 -306,668 -217,347 -188,427 -165,896 -168,563 -164,243 5.95%
NP 916,547 763,458 613,615 568,691 527,894 431,049 408,843 14.39%
-
NP to SH 916,547 763,458 613,615 568,691 527,894 431,049 408,843 14.39%
-
Tax Rate 20.23% 28.66% 26.16% 24.89% 23.91% 28.11% 28.66% -
Total Cost 2,874,188 2,946,003 2,816,535 2,616,473 1,394,853 897,659 865,207 22.14%
-
Net Worth 5,993,488 4,873,004 4,370,169 2,257,492 4,663,539 4,080,714 4,095,879 6.54%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 493,136 486,657 223,522 452,070 452,896 223,837 228,605 13.66%
Div Payout % 53.80% 63.74% 36.43% 79.49% 85.79% 51.93% 55.92% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 5,993,488 4,873,004 4,370,169 2,257,492 4,663,539 4,080,714 4,095,879 6.54%
NOSH 4,912,695 4,824,756 4,505,329 2,257,492 2,263,854 2,229,898 2,288,201 13.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 24.18% 20.58% 17.89% 17.85% 27.46% 32.44% 32.09% -
ROE 15.29% 15.67% 14.04% 25.19% 11.32% 10.56% 9.98% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.16 76.88 76.14 141.09 84.93 59.59 55.68 5.58%
EPS 18.66 15.82 13.62 25.19 23.32 19.33 17.87 0.72%
DPS 10.00 10.09 4.96 20.00 20.00 10.04 10.00 0.00%
NAPS 1.22 1.01 0.97 1.00 2.06 1.83 1.79 -6.18%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.85 44.87 41.49 38.53 23.26 16.07 15.41 19.91%
EPS 11.09 9.23 7.42 6.88 6.39 5.21 4.95 14.38%
DPS 5.96 5.89 2.70 5.47 5.48 2.71 2.77 13.61%
NAPS 0.725 0.5894 0.5286 0.2731 0.5641 0.4936 0.4954 6.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.96 2.16 1.77 3.32 2.51 2.39 2.36 -
P/RPS 2.54 2.81 2.32 2.35 2.96 4.01 4.24 -8.18%
P/EPS 10.51 13.65 13.00 13.18 10.76 12.36 13.21 -3.73%
EY 9.52 7.33 7.69 7.59 9.29 8.09 7.57 3.89%
DY 5.10 4.67 2.80 6.02 7.97 4.20 4.24 3.12%
P/NAPS 1.61 2.14 1.82 3.32 1.22 1.31 1.32 3.36%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 2.27 2.22 1.79 3.46 2.80 2.39 2.96 -
P/RPS 2.94 2.89 2.35 2.45 3.30 4.01 5.32 -9.40%
P/EPS 12.17 14.03 13.14 13.73 12.01 12.36 16.57 -5.01%
EY 8.22 7.13 7.61 7.28 8.33 8.09 6.04 5.26%
DY 4.41 4.54 2.77 5.78 7.14 4.20 3.38 4.53%
P/NAPS 1.86 2.20 1.85 3.46 1.36 1.31 1.65 2.01%

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