[YTLPOWR] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -5.84%
YoY- 31.76%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 915,023 931,884 827,202 792,765 316,079 314,835 302,758 -1.16%
PBT 279,871 278,445 216,807 191,867 150,910 146,845 144,084 -0.70%
Tax -64,708 -64,079 -59,282 -48,625 -42,196 -39,139 -40,996 -0.48%
NP 215,163 214,366 157,525 143,242 108,714 107,706 103,088 -0.77%
-
NP to SH 215,163 214,366 157,525 143,242 108,714 107,706 103,088 -0.77%
-
Tax Rate 23.12% 23.01% 27.34% 25.34% 27.96% 26.65% 28.45% -
Total Cost 699,860 717,518 669,677 649,523 207,365 207,129 199,670 -1.32%
-
Net Worth 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 4,075,977 3,963,160 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 5,549,452 4,789,027 4,491,042 4,842,620 4,188,162 4,075,977 3,963,160 -0.35%
NOSH 4,867,941 4,560,978 2,256,805 2,262,906 2,227,745 2,277,082 2,290,844 -0.79%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.51% 23.00% 19.04% 18.07% 34.39% 34.21% 34.05% -
ROE 3.88% 4.48% 3.51% 2.96% 2.60% 2.64% 2.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 18.80 20.43 36.65 35.03 14.19 13.83 13.22 -0.37%
EPS 4.42 4.70 6.98 6.33 4.88 4.73 4.50 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.05 1.99 2.14 1.88 1.79 1.73 0.44%
Adjusted Per Share Value based on latest NOSH - 2,262,906
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.07 11.27 10.01 9.59 3.82 3.81 3.66 -1.16%
EPS 2.60 2.59 1.91 1.73 1.31 1.30 1.25 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.5793 0.5432 0.5858 0.5066 0.493 0.4794 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.24 1.80 3.36 2.80 2.45 2.81 0.00 -
P/RPS 11.92 8.81 9.17 7.99 17.27 20.32 0.00 -100.00%
P/EPS 50.68 38.30 48.14 44.23 50.20 59.41 0.00 -100.00%
EY 1.97 2.61 2.08 2.26 1.99 1.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.71 1.69 1.31 1.30 1.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 25/02/00 -
Price 2.21 1.80 3.40 2.80 2.32 2.79 3.30 -
P/RPS 11.76 8.81 9.28 7.99 16.35 20.18 24.97 0.80%
P/EPS 50.00 38.30 48.71 44.23 47.54 58.99 73.33 0.40%
EY 2.00 2.61 2.05 2.26 2.10 1.70 1.36 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.71 1.71 1.31 1.23 1.56 1.91 -0.01%

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