[YTLPOWR] YoY TTM Result on 31-Mar-2004 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

27-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- 4.11%

YoY- 3.08%

Quarter Report

YTL Power Intl-3Q31032004.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	3,926,218	3,661,094	3,593,027	3,351,230	2,785,224	1,343,583	1,292,458	20.33%
YoY %	7.24%	1.89%	7.22%	20.32%	107.30%	3.96%	-	-
Horiz. %	303.78%	283.27%	278.00%	259.29%	215.50%	103.96%	100.00%	-
PBT	1,250,208	1,100,846	931,693	830,985	749,866	614,781	584,011	13.51%
YoY %	13.57%	18.16%	12.12%	10.82%	21.97%	5.27%	-	-
Horiz. %	214.07%	188.50%	159.53%	142.29%	128.40%	105.27%	100.00%	-
Tax	-238,217	-299,553	-239,153	-224,041	-161,045	-179,111	-164,052	6.41%
YoY %	20.48%	-25.26%	-6.75%	-39.12%	10.09%	-9.18%	-	-
Horiz. %	145.21%	182.60%	145.78%	136.57%	98.17%	109.18%	100.00%	-
NP	1,011,991	801,293	692,540	606,944	588,821	435,670	419,959	15.77%
YoY %	26.29%	15.70%	14.10%	3.08%	35.15%	3.74%	-	-
Horiz. %	240.97%	190.80%	164.91%	144.52%	140.21%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,011,991	801,293	692,540	606,944	588,821	435,670	419,959	15.77%
YoY %	26.29%	15.70%	14.10%	3.08%	35.15%	3.74%	-	-
Horiz. %	240.97%	190.80%	164.91%	144.52%	140.21%	103.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.05%	27.21%	25.67%	26.96%	21.48%	29.13%	28.09%	-
YoY %	-29.99%	6.00%	-4.78%	25.51%	-26.26%	3.70%	-	-
Horiz. %	67.82%	96.87%	91.38%	95.98%	76.47%	103.70%	100.00%	-
Total Cost	2,914,227	2,859,801	2,900,487	2,744,286	2,196,403	907,913	872,499	22.25%
YoY %	1.90%	-1.40%	5.69%	24.94%	141.92%	4.06%	-	-
Horiz. %	334.01%	327.77%	332.43%	314.53%	251.74%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,852,027	5,371,970	4,676,359	2,253,860	4,610,640	4,123,446	3,897,632	7.00%
YoY %	8.94%	14.88%	107.48%	-51.12%	11.82%	5.79%	-	-
Horiz. %	150.14%	137.83%	119.98%	57.83%	118.29%	105.79%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	867,101	486,657	223,522	452,070	452,896	223,837	228,605	24.86%
YoY %	78.17%	117.72%	-50.56%	-0.18%	102.33%	-2.09%	-	-
Horiz. %	379.30%	212.88%	97.78%	197.75%	198.11%	97.91%	100.00%	-
Div Payout %	85.68%	60.73%	32.28%	74.48%	76.92%	51.38%	54.44%	-
YoY %	41.08%	88.14%	-56.66%	-3.17%	49.71%	-5.62%	-	-
Horiz. %	157.38%	111.55%	59.29%	136.81%	141.29%	94.38%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	5,852,027	5,371,970	4,676,359	2,253,860	4,610,640	4,123,446	3,897,632	7.00%
YoY %	8.94%	14.88%	107.48%	-51.12%	11.82%	5.79%	-	-
Horiz. %	150.14%	137.83%	119.98%	57.83%	118.29%	105.79%	100.00%	-
NOSH	5,044,851	4,928,412	4,820,989	2,253,860	2,260,117	2,265,630	2,266,065	14.26%
YoY %	2.36%	2.23%	113.90%	-0.28%	-0.24%	-0.02%	-	-
Horiz. %	222.63%	217.49%	212.75%	99.46%	99.74%	99.98%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	25.78%	21.89%	19.27%	18.11%	21.14%	32.43%	32.49%	-
YoY %	17.77%	13.60%	6.41%	-14.33%	-34.81%	-0.18%	-	-
Horiz. %	79.35%	67.37%	59.31%	55.74%	65.07%	99.82%	100.00%	-
ROE	17.29%	14.92%	14.81%	26.93%	12.77%	10.57%	10.77%	-
YoY %	15.88%	0.74%	-45.01%	110.88%	20.81%	-1.86%	-	-
Horiz. %	160.54%	138.53%	137.51%	250.05%	118.57%	98.14%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	77.83	74.29	74.53	148.69	123.23	59.30	57.04	5.31%
YoY %	4.77%	-0.32%	-49.88%	20.66%	107.81%	3.96%	-	-
Horiz. %	136.45%	130.24%	130.66%	260.68%	216.04%	103.96%	100.00%	-
EPS	20.06	16.26	14.37	26.93	26.05	19.23	18.53	1.33%
YoY %	23.37%	13.15%	-46.64%	3.38%	35.47%	3.78%	-	-
Horiz. %	108.26%	87.75%	77.55%	145.33%	140.58%	103.78%	100.00%	-
DPS	17.19	9.87	4.64	20.00	20.00	10.00	10.00	9.44%
YoY %	74.16%	112.72%	-76.80%	0.00%	100.00%	0.00%	-	-
Horiz. %	171.90%	98.70%	46.40%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.16	1.09	0.97	1.00	2.04	1.82	1.72	-6.35%
YoY %	6.42%	12.37%	-3.00%	-50.98%	12.09%	5.81%	-	-
Horiz. %	67.44%	63.37%	56.40%	58.14%	118.60%	105.81%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,253,860
RPS	47.49	44.28	43.46	40.54	33.69	16.25	15.63	20.33%
YoY %	7.25%	1.89%	7.20%	20.33%	107.32%	3.97%	-	-
Horiz. %	303.84%	283.30%	278.06%	259.37%	215.55%	103.97%	100.00%	-
EPS	12.24	9.69	8.38	7.34	7.12	5.27	5.08	15.77%
YoY %	26.32%	15.63%	14.17%	3.09%	35.10%	3.74%	-	-
Horiz. %	240.94%	190.75%	164.96%	144.49%	140.16%	103.74%	100.00%	-
DPS	10.49	5.89	2.70	5.47	5.48	2.71	2.77	24.83%
YoY %	78.10%	118.15%	-50.64%	-0.18%	102.21%	-2.17%	-	-
Horiz. %	378.70%	212.64%	97.47%	197.47%	197.83%	97.83%	100.00%	-
NAPS	0.7079	0.6498	0.5656	0.2726	0.5577	0.4988	0.4715	7.00%
YoY %	8.94%	14.89%	107.48%	-51.12%	11.81%	5.79%	-	-
Horiz. %	150.14%	137.82%	119.96%	57.82%	118.28%	105.79%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	2.32	2.17	1.92	3.36	2.80	2.92	2.40	-
P/RPS	2.98	2.92	2.58	2.26	2.27	4.92	4.21	-5.59%
YoY %	2.05%	13.18%	14.16%	-0.44%	-53.86%	16.86%	-	-
Horiz. %	70.78%	69.36%	61.28%	53.68%	53.92%	116.86%	100.00%	-
P/EPS	11.57	13.35	13.37	12.48	10.75	15.18	12.95	-1.85%
YoY %	-13.33%	-0.15%	7.13%	16.09%	-29.18%	17.22%	-	-
Horiz. %	89.34%	103.09%	103.24%	96.37%	83.01%	117.22%	100.00%	-
EY	8.65	7.49	7.48	8.01	9.30	6.59	7.72	1.91%
YoY %	15.49%	0.13%	-6.62%	-13.87%	41.12%	-14.64%	-	-
Horiz. %	112.05%	97.02%	96.89%	103.76%	120.47%	85.36%	100.00%	-
DY	7.41	4.55	2.41	5.95	7.14	3.42	4.17	10.05%
YoY %	62.86%	88.80%	-59.50%	-16.67%	108.77%	-17.99%	-	-
Horiz. %	177.70%	109.11%	57.79%	142.69%	171.22%	82.01%	100.00%	-
P/NAPS	2.00	1.99	1.98	3.36	1.37	1.60	1.40	6.12%
YoY %	0.50%	0.51%	-41.07%	145.26%	-14.37%	14.29%	-	-
Horiz. %	142.86%	142.14%	141.43%	240.00%	97.86%	114.29%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	18/05/06	27/05/05	27/05/04	22/05/03	30/05/02	25/05/01	-
Price	2.42	2.10	1.97	3.54	2.92	2.79	2.80	-
P/RPS	3.11	2.83	2.64	2.38	2.37	4.70	4.91	-7.32%
YoY %	9.89%	7.20%	10.92%	0.42%	-49.57%	-4.28%	-	-
Horiz. %	63.34%	57.64%	53.77%	48.47%	48.27%	95.72%	100.00%	-
P/EPS	12.06	12.92	13.71	13.15	11.21	14.51	15.11	-3.68%
YoY %	-6.66%	-5.76%	4.26%	17.31%	-22.74%	-3.97%	-	-
Horiz. %	79.81%	85.51%	90.73%	87.03%	74.19%	96.03%	100.00%	-
EY	8.29	7.74	7.29	7.61	8.92	6.89	6.62	3.81%
YoY %	7.11%	6.17%	-4.20%	-14.69%	29.46%	4.08%	-	-
Horiz. %	125.23%	116.92%	110.12%	114.95%	134.74%	104.08%	100.00%	-
DY	7.10	4.70	2.35	5.65	6.85	3.58	3.57	12.13%
YoY %	51.06%	100.00%	-58.41%	-17.52%	91.34%	0.28%	-	-
Horiz. %	198.88%	131.65%	65.83%	158.26%	191.88%	100.28%	100.00%	-
P/NAPS	2.09	1.93	2.03	3.54	1.43	1.53	1.63	4.22%
YoY %	8.29%	-4.93%	-42.66%	147.55%	-6.54%	-6.13%	-	-
Horiz. %	128.22%	118.40%	124.54%	217.18%	87.73%	93.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos