[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 49.27%
YoY- -1.07%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,565,326 772,561 1,501,316 1,016,239 669,675 353,596 1,319,512 12.02%
PBT 395,210 203,342 646,632 462,221 307,107 156,197 608,313 -24.92%
Tax -99,837 -51,212 -160,724 -135,506 -88,236 -46,040 -169,123 -29.56%
NP 295,373 152,130 485,908 326,715 218,871 110,157 439,190 -23.18%
-
NP to SH 295,373 152,130 485,908 326,715 218,871 110,157 439,190 -23.18%
-
Tax Rate 25.26% 25.19% 24.86% 29.32% 28.73% 29.48% 27.80% -
Total Cost 1,269,953 620,431 1,015,408 689,524 450,804 243,439 880,322 27.58%
-
Net Worth 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 12.18%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 449,498 - - - 225,953 -
Div Payout % - - 92.51% - - - 51.45% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 12.18%
NOSH 2,234,288 2,263,854 2,247,492 2,242,381 2,231,100 2,229,898 2,259,536 -0.74%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.87% 19.69% 32.37% 32.15% 32.68% 31.15% 33.28% -
ROE 6.18% 3.26% 10.34% 8.01% 5.22% 2.70% 10.92% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 70.06 34.13 66.80 45.32 30.02 15.86 58.40 12.86%
EPS 13.22 6.72 21.62 14.57 9.81 4.94 19.44 -22.61%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 2.14 2.06 2.09 1.82 1.88 1.83 1.78 13.02%
Adjusted Per Share Value based on latest NOSH - 2,265,630
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.93 9.34 18.16 12.29 8.10 4.28 15.96 12.01%
EPS 3.57 1.84 5.88 3.95 2.65 1.33 5.31 -23.19%
DPS 0.00 0.00 5.44 0.00 0.00 0.00 2.73 -
NAPS 0.5783 0.5641 0.5682 0.4936 0.5074 0.4936 0.4865 12.17%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.80 2.51 2.83 2.92 2.45 2.39 2.68 -
P/RPS 4.00 7.36 4.24 6.44 8.16 15.07 4.59 -8.74%
P/EPS 21.18 37.35 13.09 20.04 24.97 48.38 13.79 33.01%
EY 4.72 2.68 7.64 4.99 4.00 2.07 7.25 -24.82%
DY 0.00 0.00 7.07 0.00 0.00 0.00 3.73 -
P/NAPS 1.31 1.22 1.35 1.60 1.30 1.31 1.51 -9.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 2.80 2.80 2.56 2.79 2.32 2.39 2.62 -
P/RPS 4.00 8.20 3.83 6.16 7.73 15.07 4.49 -7.39%
P/EPS 21.18 41.67 11.84 19.15 23.65 48.38 13.48 35.04%
EY 4.72 2.40 8.45 5.22 4.23 2.07 7.42 -25.97%
DY 0.00 0.00 7.81 0.00 0.00 0.00 3.82 -
P/NAPS 1.31 1.36 1.22 1.53 1.23 1.31 1.47 -7.37%

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