[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 11.54%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,063,574 3,130,652 3,090,244 1,501,316 1,354,985 1,339,350 1,414,384 67.48%
PBT 753,934 790,420 813,368 646,632 616,294 614,214 624,788 13.35%
Tax -181,102 -199,674 -204,848 -160,724 -180,674 -176,472 -184,160 -1.11%
NP 572,832 590,746 608,520 485,908 435,620 437,742 440,628 19.13%
-
NP to SH 572,832 590,746 608,520 485,908 435,620 437,742 440,628 19.13%
-
Tax Rate 24.02% 25.26% 25.19% 24.86% 29.32% 28.73% 29.48% -
Total Cost 2,490,742 2,539,906 2,481,724 1,015,408 919,365 901,608 973,756 87.14%
-
Net Worth 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 8.56%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 449,498 - - - -
Div Payout % - - - 92.51% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 8.56%
NOSH 2,262,369 2,234,288 2,263,854 2,247,492 2,242,381 2,231,100 2,229,898 0.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.70% 18.87% 19.69% 32.37% 32.15% 32.68% 31.15% -
ROE 12.41% 12.36% 13.05% 10.34% 10.67% 10.44% 10.80% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 135.41 140.12 136.50 66.80 60.43 60.03 63.43 65.87%
EPS 25.32 26.44 26.88 21.62 19.43 19.62 19.76 17.99%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.04 2.14 2.06 2.09 1.82 1.88 1.83 7.51%
Adjusted Per Share Value based on latest NOSH - 2,264,480
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.06 37.87 37.38 18.16 16.39 16.20 17.11 67.48%
EPS 6.93 7.15 7.36 5.88 5.27 5.30 5.33 19.14%
DPS 0.00 0.00 0.00 5.44 0.00 0.00 0.00 -
NAPS 0.5583 0.5784 0.5641 0.5682 0.4937 0.5074 0.4936 8.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.80 2.80 2.51 2.83 2.92 2.45 2.39 -
P/RPS 2.07 2.00 1.84 4.24 4.83 4.08 3.77 -32.97%
P/EPS 11.06 10.59 9.34 13.09 15.03 12.49 12.10 -5.82%
EY 9.04 9.44 10.71 7.64 6.65 8.01 8.27 6.12%
DY 0.00 0.00 0.00 7.07 0.00 0.00 0.00 -
P/NAPS 1.37 1.31 1.22 1.35 1.60 1.30 1.31 3.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 2.92 2.80 2.80 2.56 2.79 2.32 2.39 -
P/RPS 2.16 2.00 2.05 3.83 4.62 3.86 3.77 -31.04%
P/EPS 11.53 10.59 10.42 11.84 14.36 11.82 12.10 -3.16%
EY 8.67 9.44 9.60 8.45 6.96 8.46 8.27 3.20%
DY 0.00 0.00 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 1.43 1.31 1.36 1.22 1.53 1.23 1.31 6.02%

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