[YTLPOWR] YoY TTM 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- 9.26%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,173,602 3,852,313 3,692,600 3,534,832 3,219,601 2,399,433 1,329,952 20.98%
PBT 1,382,027 1,155,857 1,071,552 892,600 782,058 734,739 603,685 14.79%
Tax -168,581 -232,241 -307,297 -222,144 -199,084 -172,325 -171,620 -0.29%
NP 1,213,446 923,616 764,255 670,456 582,974 562,414 432,065 18.77%
-
NP to SH 1,213,446 923,616 764,255 670,456 582,974 562,414 432,065 18.77%
-
Tax Rate 12.20% 20.09% 28.68% 24.89% 25.46% 23.45% 28.43% -
Total Cost 2,960,156 2,928,697 2,928,345 2,864,376 2,636,627 1,837,019 897,887 21.98%
-
Net Worth 6,214,963 6,208,698 5,549,452 4,789,027 2,256,805 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 635,386 677,919 486,657 223,522 452,070 452,896 223,837 18.98%
Div Payout % 52.36% 73.40% 63.68% 33.34% 77.55% 80.53% 51.81% -
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 2,256,805 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 29.07% 23.98% 20.70% 18.97% 18.11% 23.44% 32.49% -
ROE 19.52% 14.88% 13.77% 14.00% 25.83% 11.61% 10.32% -
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 81.93 78.18 75.86 77.50 142.66 106.03 59.70 5.41%
EPS 23.82 18.74 15.70 14.70 25.83 24.85 19.39 3.48%
DPS 12.50 13.75 10.00 4.90 20.00 20.00 10.00 3.78%
NAPS 1.22 1.26 1.14 1.05 1.00 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 50.48 46.60 44.67 42.76 38.94 29.02 16.09 20.98%
EPS 14.68 11.17 9.24 8.11 7.05 6.80 5.23 18.75%
DPS 7.69 8.20 5.89 2.70 5.47 5.48 2.71 18.97%
NAPS 0.7518 0.751 0.6713 0.5793 0.273 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 3.30 2.65 2.95 2.32 2.36 2.64 4.10 -3.55%
P/EPS 11.34 11.04 14.27 12.25 13.01 11.27 12.63 -1.77%
EY 8.82 9.06 7.01 8.17 7.69 8.88 7.92 1.80%
DY 4.63 6.64 4.46 2.72 5.95 7.14 4.08 2.12%
P/NAPS 2.21 1.64 1.96 1.71 3.36 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 3.05 2.90 2.91 2.32 2.38 2.64 3.89 -3.97%
P/EPS 10.50 12.11 14.08 12.25 13.16 11.27 11.96 -2.14%
EY 9.53 8.26 7.10 8.17 7.60 8.88 8.36 2.20%
DY 5.00 6.06 4.52 2.72 5.88 7.14 4.31 2.50%
P/NAPS 2.05 1.80 1.94 1.71 3.40 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