[YTLPOWR] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 16.46%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 850,387 863,984 827,202 818,348 841,696 732,355 792,765 4.79%
PBT 187,185 219,168 216,807 213,493 181,517 170,241 191,867 -1.63%
Tax -46,552 -60,947 -59,282 -56,823 -46,989 -35,990 -48,625 -2.86%
NP 140,633 158,221 157,525 156,670 134,528 134,251 143,242 -1.21%
-
NP to SH 140,633 158,221 157,525 156,670 134,528 134,251 143,242 -1.21%
-
Tax Rate 24.87% 27.81% 27.34% 26.62% 25.89% 21.14% 25.34% -
Total Cost 709,754 705,763 669,677 661,678 707,168 598,104 649,523 6.09%
-
Net Worth 2,235,229 4,327,411 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 -40.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 223,522 - - - 452,070 - - -
Div Payout % 158.94% - - - 336.04% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,235,229 4,327,411 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 -40.30%
NOSH 4,612,510 2,253,860 2,256,805 2,257,492 2,260,351 2,260,117 2,262,906 60.83%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.54% 18.31% 19.04% 19.14% 15.98% 18.33% 18.07% -
ROE 6.29% 3.66% 3.51% 3.67% 5.95% 2.91% 2.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.04 38.33 36.65 36.25 37.24 32.40 35.03 5.65%
EPS 3.14 7.02 6.98 6.94 5.95 5.94 6.33 -37.36%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.00 1.92 1.99 1.89 1.00 2.04 2.14 -39.81%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.30 10.46 10.02 9.91 10.19 8.87 9.60 4.80%
EPS 1.70 1.92 1.91 1.90 1.63 1.63 1.73 -1.16%
DPS 2.71 0.00 0.00 0.00 5.47 0.00 0.00 -
NAPS 0.2706 0.524 0.5438 0.5166 0.2737 0.5583 0.5864 -40.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.62 3.36 3.36 3.32 2.99 2.80 2.80 -
P/RPS 9.52 8.77 9.17 9.16 8.03 8.64 7.99 12.40%
P/EPS 57.54 47.86 48.14 47.84 50.24 47.14 44.23 19.18%
EY 1.74 2.09 2.08 2.09 1.99 2.12 2.26 -16.01%
DY 2.76 0.00 0.00 0.00 6.69 0.00 0.00 -
P/NAPS 3.62 1.75 1.69 1.76 2.99 1.37 1.31 97.04%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 1.69 3.54 3.40 3.46 3.30 2.92 2.80 -
P/RPS 4.44 9.23 9.28 9.54 8.86 9.01 7.99 -32.43%
P/EPS 26.86 50.43 48.71 49.86 55.45 49.16 44.23 -28.30%
EY 3.72 1.98 2.05 2.01 1.80 2.03 2.26 39.45%
DY 5.92 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 1.69 1.84 1.71 1.83 3.30 1.43 1.31 18.52%

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