[YTLPOWR] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 0.21%
YoY- -15.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 863,984 827,202 818,348 841,696 732,355 792,765 772,561 7.73%
PBT 219,168 216,807 213,493 181,517 170,241 191,867 203,342 5.11%
Tax -60,947 -59,282 -56,823 -46,989 -35,990 -48,625 -51,212 12.29%
NP 158,221 157,525 156,670 134,528 134,251 143,242 152,130 2.64%
-
NP to SH 158,221 157,525 156,670 134,528 134,251 143,242 152,130 2.64%
-
Tax Rate 27.81% 27.34% 26.62% 25.89% 21.14% 25.34% 25.19% -
Total Cost 705,763 669,677 661,678 707,168 598,104 649,523 620,431 8.96%
-
Net Worth 4,327,411 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 4,663,539 -4.86%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 452,070 - - - -
Div Payout % - - - 336.04% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,327,411 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 4,663,539 -4.86%
NOSH 2,253,860 2,256,805 2,257,492 2,260,351 2,260,117 2,262,906 2,263,854 -0.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.31% 19.04% 19.14% 15.98% 18.33% 18.07% 19.69% -
ROE 3.66% 3.51% 3.67% 5.95% 2.91% 2.96% 3.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.33 36.65 36.25 37.24 32.40 35.03 34.13 8.03%
EPS 7.02 6.98 6.94 5.95 5.94 6.33 6.72 2.95%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.92 1.99 1.89 1.00 2.04 2.14 2.06 -4.57%
Adjusted Per Share Value based on latest NOSH - 2,260,351
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.45 10.01 9.90 10.18 8.86 9.59 9.34 7.76%
EPS 1.91 1.91 1.90 1.63 1.62 1.73 1.84 2.51%
DPS 0.00 0.00 0.00 5.47 0.00 0.00 0.00 -
NAPS 0.5234 0.5432 0.5161 0.2734 0.5577 0.5858 0.5641 -4.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.36 3.36 3.32 2.99 2.80 2.80 2.51 -
P/RPS 8.77 9.17 9.16 8.03 8.64 7.99 7.36 12.38%
P/EPS 47.86 48.14 47.84 50.24 47.14 44.23 37.35 17.95%
EY 2.09 2.08 2.09 1.99 2.12 2.26 2.68 -15.26%
DY 0.00 0.00 0.00 6.69 0.00 0.00 0.00 -
P/NAPS 1.75 1.69 1.76 2.99 1.37 1.31 1.22 27.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 3.54 3.40 3.46 3.30 2.92 2.80 2.80 -
P/RPS 9.23 9.28 9.54 8.86 9.01 7.99 8.20 8.20%
P/EPS 50.43 48.71 49.86 55.45 49.16 44.23 41.67 13.55%
EY 1.98 2.05 2.01 1.80 2.03 2.26 2.40 -12.02%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 1.84 1.71 1.83 3.30 1.43 1.31 1.36 22.30%

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