[YTLPOWR] QoQ Annualized Quarter 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- -0.65%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,090,244 1,501,316 1,354,985 1,339,350 1,414,384 1,319,512 1,322,890 75.96%
PBT 813,368 646,632 616,294 614,214 624,788 608,313 607,533 21.45%
Tax -204,848 -160,724 -180,674 -176,472 -184,160 -169,123 -167,206 14.48%
NP 608,520 485,908 435,620 437,742 440,628 439,190 440,326 24.04%
-
NP to SH 608,520 485,908 435,620 437,742 440,628 439,190 440,326 24.04%
-
Tax Rate 25.19% 24.86% 29.32% 28.73% 29.48% 27.80% 27.52% -
Total Cost 2,481,724 1,015,408 919,365 901,608 973,756 880,322 882,564 99.09%
-
Net Worth 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 12.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 449,498 - - - 225,953 - -
Div Payout % - 92.51% - - - 51.45% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 12.67%
NOSH 2,263,854 2,247,492 2,242,381 2,231,100 2,229,898 2,259,536 2,266,609 -0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.69% 32.37% 32.15% 32.68% 31.15% 33.28% 33.29% -
ROE 13.05% 10.34% 10.67% 10.44% 10.80% 10.92% 11.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 136.50 66.80 60.43 60.03 63.43 58.40 58.36 76.11%
EPS 26.88 21.62 19.43 19.62 19.76 19.44 19.43 24.13%
DPS 0.00 20.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.06 2.09 1.82 1.88 1.83 1.78 1.72 12.76%
Adjusted Per Share Value based on latest NOSH - 2,227,745
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 37.38 18.16 16.39 16.20 17.11 15.96 16.00 75.97%
EPS 7.36 5.88 5.27 5.29 5.33 5.31 5.33 23.97%
DPS 0.00 5.44 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.5641 0.5682 0.4937 0.5074 0.4936 0.4865 0.4716 12.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
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 1.84 4.24 4.83 4.08 3.77 4.59 4.11 -41.44%
P/EPS 9.34 13.09 15.03 12.49 12.10 13.79 12.35 -16.97%
EY 10.71 7.64 6.65 8.01 8.27 7.25 8.09 20.54%
DY 0.00 7.07 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 1.22 1.35 1.60 1.30 1.31 1.51 1.40 -8.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
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 2.05 3.83 4.62 3.86 3.77 4.49 4.80 -43.25%
P/EPS 10.42 11.84 14.36 11.82 12.10 13.48 14.41 -19.42%
EY 9.60 8.45 6.96 8.46 8.27 7.42 6.94 24.12%
DY 0.00 7.81 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 1.36 1.22 1.53 1.23 1.31 1.47 1.63 -11.36%

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