[YTLPOWR] QoQ TTM Result on 31-Dec-2001 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

28-Feb-2002

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

31-Dec-2001 [#2]

Profit Trend

QoQ- 0.24%

YoY- 4.5%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	1,922,747	1,503,782	1,343,583	1,329,952	1,328,708	1,319,512	1,292,458	30.28%
YoY %	27.86%	11.92%	1.02%	0.09%	0.70%	2.09%	-	-
Horiz. %	148.77%	116.35%	103.96%	102.90%	102.80%	102.09%	100.00%	-
PBT	693,790	646,645	614,781	603,685	599,612	608,202	584,011	12.15%
YoY %	7.29%	5.18%	1.84%	0.68%	-1.41%	4.14%	-	-
Horiz. %	118.80%	110.72%	105.27%	103.37%	102.67%	104.14%	100.00%	-
Tax	-165,896	-160,724	-179,111	-171,620	-168,563	-169,010	-164,052	0.74%
YoY %	-3.22%	10.27%	-4.36%	-1.81%	0.26%	-3.02%	-	-
Horiz. %	101.12%	97.97%	109.18%	104.61%	102.75%	103.02%	100.00%	-
NP	527,894	485,921	435,670	432,065	431,049	439,192	419,959	16.45%
YoY %	8.64%	11.53%	0.83%	0.24%	-1.85%	4.58%	-	-
Horiz. %	125.70%	115.71%	103.74%	102.88%	102.64%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	527,894	485,921	435,670	432,065	431,049	439,192	419,959	16.45%
YoY %	8.64%	11.53%	0.83%	0.24%	-1.85%	4.58%	-	-
Horiz. %	125.70%	115.71%	103.74%	102.88%	102.64%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	24.86%	29.13%	28.43%	28.11%	27.79%	28.09%	-
YoY %	-3.82%	-14.66%	2.46%	1.14%	1.15%	-1.07%	-	-
Horiz. %	85.12%	88.50%	103.70%	101.21%	100.07%	98.93%	100.00%	-
Total Cost	1,394,853	1,017,861	907,913	897,887	897,659	880,320	872,499	36.68%
YoY %	37.04%	12.11%	1.12%	0.03%	1.97%	0.90%	-	-
Horiz. %	159.87%	116.66%	104.06%	102.91%	102.88%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,663,539	4,732,764	4,123,446	4,188,162	4,080,714	3,984,312	3,897,632	12.69%
YoY %	-1.46%	14.78%	-1.55%	2.63%	2.42%	2.22%	-	-
Horiz. %	119.65%	121.43%	105.79%	107.45%	104.70%	102.22%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	452,896	452,896	223,837	223,837	223,837	223,837	228,605	57.67%
YoY %	0.00%	102.33%	0.00%	0.00%	0.00%	-2.09%	-	-
Horiz. %	198.11%	198.11%	97.91%	97.91%	97.91%	97.91%	100.00%	-
Div Payout %	85.79%	93.20%	51.38%	51.81%	51.93%	50.97%	54.44%	-
YoY %	-7.95%	81.39%	-0.83%	-0.23%	1.88%	-6.37%	-	-
Horiz. %	157.59%	171.20%	94.38%	95.17%	95.39%	93.63%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	4,663,539	4,732,764	4,123,446	4,188,162	4,080,714	3,984,312	3,897,632	12.69%
YoY %	-1.46%	14.78%	-1.55%	2.63%	2.42%	2.22%	-	-
Horiz. %	119.65%	121.43%	105.79%	107.45%	104.70%	102.22%	100.00%	-
NOSH	2,263,854	2,264,480	2,265,630	2,227,745	2,229,898	2,238,377	2,266,065	-0.06%
YoY %	-0.03%	-0.05%	1.70%	-0.10%	-0.38%	-1.22%	-	-
Horiz. %	99.90%	99.93%	99.98%	98.31%	98.40%	98.78%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	27.46%	32.31%	32.43%	32.49%	32.44%	33.28%	32.49%	-
YoY %	-15.01%	-0.37%	-0.18%	0.15%	-2.52%	2.43%	-	-
Horiz. %	84.52%	99.45%	99.82%	100.00%	99.85%	102.43%	100.00%	-
ROE	11.32%	10.27%	10.57%	10.32%	10.56%	11.02%	10.77%	-
YoY %	10.22%	-2.84%	2.42%	-2.27%	-4.17%	2.32%	-	-
Horiz. %	105.11%	95.36%	98.14%	95.82%	98.05%	102.32%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	84.93	66.41	59.30	59.70	59.59	58.95	57.04	30.36%
YoY %	27.89%	11.99%	-0.67%	0.18%	1.09%	3.35%	-	-
Horiz. %	148.90%	116.43%	103.96%	104.66%	104.47%	103.35%	100.00%	-
EPS	23.32	21.46	19.23	19.39	19.33	19.62	18.53	16.54%
YoY %	8.67%	11.60%	-0.83%	0.31%	-1.48%	5.88%	-	-
Horiz. %	125.85%	115.81%	103.78%	104.64%	104.32%	105.88%	100.00%	-
DPS	20.00	20.00	10.00	10.00	10.04	10.00	10.00	58.67%
YoY %	0.00%	100.00%	0.00%	-0.40%	0.40%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	100.40%	100.00%	100.00%	-
NAPS	2.06	2.09	1.82	1.88	1.83	1.78	1.72	12.76%
YoY %	-1.44%	14.84%	-3.19%	2.73%	2.81%	3.49%	-	-
Horiz. %	119.77%	121.51%	105.81%	109.30%	106.40%	103.49%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,227,745
RPS	23.28	18.21	16.27	16.10	16.09	15.98	15.65	30.27%
YoY %	27.84%	11.92%	1.06%	0.06%	0.69%	2.11%	-	-
Horiz. %	148.75%	116.36%	103.96%	102.88%	102.81%	102.11%	100.00%	-
EPS	6.39	5.88	5.28	5.23	5.22	5.32	5.09	16.35%
YoY %	8.67%	11.36%	0.96%	0.19%	-1.88%	4.52%	-	-
Horiz. %	125.54%	115.52%	103.73%	102.75%	102.55%	104.52%	100.00%	-
DPS	5.48	5.48	2.71	2.71	2.71	2.71	2.77	57.52%
YoY %	0.00%	102.21%	0.00%	0.00%	0.00%	-2.17%	-	-
Horiz. %	197.83%	197.83%	97.83%	97.83%	97.83%	97.83%	100.00%	-
NAPS	0.5647	0.5731	0.4993	0.5071	0.4941	0.4824	0.4719	12.70%
YoY %	-1.47%	14.78%	-1.54%	2.63%	2.43%	2.23%	-	-
Horiz. %	119.67%	121.45%	105.81%	107.46%	104.70%	102.23%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	-
Price	2.51	2.83	2.92	2.45	2.39	2.68	2.40	-
P/RPS	2.96	4.26	4.92	4.10	4.01	4.55	4.21	-20.91%
YoY %	-30.52%	-13.41%	20.00%	2.24%	-11.87%	8.08%	-	-
Horiz. %	70.31%	101.19%	116.86%	97.39%	95.25%	108.08%	100.00%	-
P/EPS	10.76	13.19	15.18	12.63	12.36	13.66	12.95	-11.60%
YoY %	-18.42%	-13.11%	20.19%	2.18%	-9.52%	5.48%	-	-
Horiz. %	83.09%	101.85%	117.22%	97.53%	95.44%	105.48%	100.00%	-
EY	9.29	7.58	6.59	7.92	8.09	7.32	7.72	13.12%
YoY %	22.56%	15.02%	-16.79%	-2.10%	10.52%	-5.18%	-	-
Horiz. %	120.34%	98.19%	85.36%	102.59%	104.79%	94.82%	100.00%	-
DY	7.97	7.07	3.42	4.08	4.20	3.73	4.17	53.94%
YoY %	12.73%	106.73%	-16.18%	-2.86%	12.60%	-10.55%	-	-
Horiz. %	191.13%	169.54%	82.01%	97.84%	100.72%	89.45%	100.00%	-
P/NAPS	1.22	1.35	1.60	1.30	1.31	1.51	1.40	-8.75%
YoY %	-9.63%	-15.62%	23.08%	-0.76%	-13.25%	7.86%	-	-
Horiz. %	87.14%	96.43%	114.29%	92.86%	93.57%	107.86%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	28/11/02	29/08/02	30/05/02	28/02/02	29/11/01	30/08/01	25/05/01	-
Price	2.80	2.56	2.79	2.32	2.39	2.62	2.80	-
P/RPS	3.30	3.85	4.70	3.89	4.01	4.44	4.91	-23.25%
YoY %	-14.29%	-18.09%	20.82%	-2.99%	-9.68%	-9.57%	-	-
Horiz. %	67.21%	78.41%	95.72%	79.23%	81.67%	90.43%	100.00%	-
P/EPS	12.01	11.93	14.51	11.96	12.36	13.35	15.11	-14.18%
YoY %	0.67%	-17.78%	21.32%	-3.24%	-7.42%	-11.65%	-	-
Horiz. %	79.48%	78.95%	96.03%	79.15%	81.80%	88.35%	100.00%	-
EY	8.33	8.38	6.89	8.36	8.09	7.49	6.62	16.53%
YoY %	-0.60%	21.63%	-17.58%	3.34%	8.01%	13.14%	-	-
Horiz. %	125.83%	126.59%	104.08%	126.28%	122.21%	113.14%	100.00%	-
DY	7.14	7.81	3.58	4.31	4.20	3.82	3.57	58.67%
YoY %	-8.58%	118.16%	-16.94%	2.62%	9.95%	7.00%	-	-
Horiz. %	200.00%	218.77%	100.28%	120.73%	117.65%	107.00%	100.00%	-
P/NAPS	1.36	1.22	1.53	1.23	1.31	1.47	1.63	-11.36%
YoY %	11.48%	-20.26%	24.39%	-6.11%	-10.88%	-9.82%	-	-
Horiz. %	83.44%	74.85%	93.87%	75.46%	80.37%	90.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos