[YTLPOWR] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -6.28%
YoY- 24.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 827,202 818,348 841,696 732,355 792,765 772,561 485,077 42.59%
PBT 216,807 213,493 181,517 170,241 191,867 203,342 184,410 11.36%
Tax -59,282 -56,823 -46,989 -35,990 -48,625 -51,212 -25,217 76.52%
NP 157,525 156,670 134,528 134,251 143,242 152,130 159,193 -0.69%
-
NP to SH 157,525 156,670 134,528 134,251 143,242 152,130 159,193 -0.69%
-
Tax Rate 27.34% 26.62% 25.89% 21.14% 25.34% 25.19% 13.67% -
Total Cost 669,677 661,678 707,168 598,104 649,523 620,431 325,884 61.42%
-
Net Worth 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 -3.42%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 452,070 - - - 452,896 -
Div Payout % - - 336.04% - - - 284.50% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,491,042 4,266,661 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 -3.42%
NOSH 2,256,805 2,257,492 2,260,351 2,260,117 2,262,906 2,263,854 2,264,480 -0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.04% 19.14% 15.98% 18.33% 18.07% 19.69% 32.82% -
ROE 3.51% 3.67% 5.95% 2.91% 2.96% 3.26% 3.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.65 36.25 37.24 32.40 35.03 34.13 21.42 42.91%
EPS 6.98 6.94 5.95 5.94 6.33 6.72 7.03 -0.47%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 1.99 1.89 1.00 2.04 2.14 2.06 2.09 -3.20%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.01 9.90 10.18 8.86 9.59 9.34 5.87 42.59%
EPS 1.91 1.90 1.63 1.62 1.73 1.84 1.93 -0.69%
DPS 0.00 0.00 5.47 0.00 0.00 0.00 5.48 -
NAPS 0.5432 0.5161 0.2734 0.5577 0.5858 0.5641 0.5725 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.36 3.32 2.99 2.80 2.80 2.51 2.83 -
P/RPS 9.17 9.16 8.03 8.64 7.99 7.36 13.21 -21.54%
P/EPS 48.14 47.84 50.24 47.14 44.23 37.35 40.26 12.61%
EY 2.08 2.09 1.99 2.12 2.26 2.68 2.48 -11.03%
DY 0.00 0.00 6.69 0.00 0.00 0.00 7.07 -
P/NAPS 1.69 1.76 2.99 1.37 1.31 1.22 1.35 16.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 3.40 3.46 3.30 2.92 2.80 2.80 2.56 -
P/RPS 9.28 9.54 8.86 9.01 7.99 8.20 11.95 -15.47%
P/EPS 48.71 49.86 55.45 49.16 44.23 41.67 36.42 21.32%
EY 2.05 2.01 1.80 2.03 2.26 2.40 2.75 -17.74%
DY 0.00 0.00 6.06 0.00 0.00 0.00 7.81 -
P/NAPS 1.71 1.83 3.30 1.43 1.31 1.36 1.22 25.16%

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