[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -68.69%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,166,578 2,297,681 1,565,326 772,561 1,501,316 1,016,239 669,675 182.52%
PBT 629,087 565,451 395,210 203,342 646,632 462,221 307,107 61.50%
Tax -182,816 -135,827 -99,837 -51,212 -160,724 -135,506 -88,236 62.73%
NP 446,271 429,624 295,373 152,130 485,908 326,715 218,871 61.00%
-
NP to SH 446,271 429,624 295,373 152,130 485,908 326,715 218,871 61.00%
-
Tax Rate 29.06% 24.02% 25.26% 25.19% 24.86% 29.32% 28.73% -
Total Cost 2,720,307 1,868,057 1,269,953 620,431 1,015,408 689,524 450,804 232.54%
-
Net Worth 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 -3.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 452,357 - - - 449,498 - - -
Div Payout % 101.36% - - - 92.51% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 -3.80%
NOSH 2,261,787 2,262,369 2,234,288 2,263,854 2,247,492 2,242,381 2,231,100 0.91%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.09% 18.70% 18.87% 19.69% 32.37% 32.15% 32.68% -
ROE 11.27% 9.31% 6.18% 3.26% 10.34% 8.01% 5.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.00 101.56 70.06 34.13 66.80 45.32 30.02 179.92%
EPS 19.73 18.99 13.22 6.72 21.62 14.57 9.81 59.53%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.75 2.04 2.14 2.06 2.09 1.82 1.88 -4.67%
Adjusted Per Share Value based on latest NOSH - 2,263,854
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.30 27.79 18.93 9.34 18.16 12.29 8.10 182.51%
EPS 5.40 5.20 3.57 1.84 5.88 3.95 2.65 60.94%
DPS 5.47 0.00 0.00 0.00 5.44 0.00 0.00 -
NAPS 0.4788 0.5583 0.5783 0.5641 0.5682 0.4936 0.5074 -3.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.99 2.80 2.80 2.51 2.83 2.92 2.45 -
P/RPS 2.14 2.76 4.00 7.36 4.24 6.44 8.16 -59.12%
P/EPS 15.15 14.74 21.18 37.35 13.09 20.04 24.97 -28.39%
EY 6.60 6.78 4.72 2.68 7.64 4.99 4.00 39.76%
DY 6.69 0.00 0.00 0.00 7.07 0.00 0.00 -
P/NAPS 1.71 1.37 1.31 1.22 1.35 1.60 1.30 20.11%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 3.30 2.92 2.80 2.80 2.56 2.79 2.32 -
P/RPS 2.36 2.88 4.00 8.20 3.83 6.16 7.73 -54.75%
P/EPS 16.73 15.38 21.18 41.67 11.84 19.15 23.65 -20.65%
EY 5.98 6.50 4.72 2.40 8.45 5.22 4.23 26.04%
DY 6.06 0.00 0.00 0.00 7.81 0.00 0.00 -
P/NAPS 1.89 1.43 1.31 1.36 1.22 1.53 1.23 33.26%

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