[YTLPOWR] YoY Cumulative 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- 45.45%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,732,419 2,742,640 2,509,533 2,297,681 1,016,239 992,168 931,603 19.63%
PBT 816,733 743,788 649,468 565,451 462,221 455,650 408,513 12.23%
Tax -205,711 -191,881 -177,052 -135,827 -135,506 -125,405 -114,879 10.19%
NP 611,022 551,907 472,416 429,624 326,715 330,245 293,634 12.98%
-
NP to SH 611,022 551,907 472,416 429,624 326,715 330,245 293,634 12.98%
-
Tax Rate 25.19% 25.80% 27.26% 24.02% 29.32% 27.52% 28.12% -
Total Cost 2,121,397 2,190,733 2,037,117 1,868,057 689,524 661,923 637,969 22.16%
-
Net Worth 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 4,005,140 4.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 4,005,140 4.82%
NOSH 4,876,472 4,630,092 2,253,893 2,262,369 2,242,381 2,266,609 2,288,651 13.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.36% 20.12% 18.82% 18.70% 32.15% 33.29% 31.52% -
ROE 11.50% 12.29% 10.92% 9.31% 8.01% 8.47% 7.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.03 59.24 111.34 101.56 45.32 43.77 40.71 5.46%
EPS 12.53 11.92 20.96 18.99 14.57 14.57 12.83 -0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 1.92 2.04 1.82 1.72 1.75 -7.58%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 33.09 33.21 30.39 27.82 12.30 12.01 11.28 19.63%
EPS 7.40 6.68 5.72 5.20 3.96 4.00 3.56 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6436 0.5438 0.524 0.5588 0.4942 0.4721 0.485 4.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.17 1.92 3.36 2.80 2.92 2.40 3.18 -
P/RPS 3.87 3.24 3.02 2.76 6.44 5.48 7.81 -11.03%
P/EPS 17.32 16.11 16.03 14.74 20.04 16.47 24.79 -5.79%
EY 5.77 6.21 6.24 6.78 4.99 6.07 4.03 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.98 1.75 1.37 1.60 1.40 1.82 1.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 30/05/00 -
Price 2.10 1.97 3.54 2.92 2.79 2.80 2.63 -
P/RPS 3.75 3.33 3.18 2.88 6.16 6.40 6.46 -8.66%
P/EPS 16.76 16.53 16.89 15.38 19.15 19.22 20.50 -3.29%
EY 5.97 6.05 5.92 6.50 5.22 5.20 4.88 3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.03 1.84 1.43 1.53 1.63 1.50 4.28%

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