[YTLPOWR] QoQ Annualized 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- -2.92%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,273,392 3,166,578 3,063,574 3,130,652 3,090,244 1,501,316 1,354,985 79.94%
PBT 853,972 629,087 753,934 790,420 813,368 646,632 616,294 24.26%
Tax -227,292 -182,816 -181,102 -199,674 -204,848 -160,724 -180,674 16.51%
NP 626,680 446,271 572,832 590,746 608,520 485,908 435,620 27.40%
-
NP to SH 626,680 446,271 572,832 590,746 608,520 485,908 435,620 27.40%
-
Tax Rate 26.62% 29.06% 24.02% 25.26% 25.19% 24.86% 29.32% -
Total Cost 2,646,712 2,720,307 2,490,742 2,539,906 2,481,724 1,015,408 919,365 102.23%
-
Net Worth 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 3.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 452,357 - - - 449,498 - -
Div Payout % - 101.36% - - - 92.51% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 3.00%
NOSH 2,257,492 2,261,787 2,262,369 2,234,288 2,263,854 2,247,492 2,242,381 0.44%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.14% 14.09% 18.70% 18.87% 19.69% 32.37% 32.15% -
ROE 14.69% 11.27% 12.41% 12.36% 13.05% 10.34% 10.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 145.00 140.00 135.41 140.12 136.50 66.80 60.43 79.13%
EPS 27.76 19.73 25.32 26.44 26.88 21.62 19.43 26.82%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.89 1.75 2.04 2.14 2.06 2.09 1.82 2.54%
Adjusted Per Share Value based on latest NOSH - 2,262,906
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.59 38.30 37.06 37.87 37.38 18.16 16.39 79.93%
EPS 7.58 5.40 6.93 7.15 7.36 5.88 5.27 27.39%
DPS 0.00 5.47 0.00 0.00 0.00 5.44 0.00 -
NAPS 0.5161 0.4788 0.5583 0.5784 0.5641 0.5682 0.4937 2.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.32 2.99 2.80 2.80 2.51 2.83 2.92 -
P/RPS 2.29 2.14 2.07 2.00 1.84 4.24 4.83 -39.16%
P/EPS 11.96 15.15 11.06 10.59 9.34 13.09 15.03 -14.11%
EY 8.36 6.60 9.04 9.44 10.71 7.64 6.65 16.46%
DY 0.00 6.69 0.00 0.00 0.00 7.07 0.00 -
P/NAPS 1.76 1.71 1.37 1.31 1.22 1.35 1.60 6.55%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 3.46 3.30 2.92 2.80 2.80 2.56 2.79 -
P/RPS 2.39 2.36 2.16 2.00 2.05 3.83 4.62 -35.53%
P/EPS 12.46 16.73 11.53 10.59 10.42 11.84 14.36 -9.01%
EY 8.02 5.98 8.67 9.44 9.60 8.45 6.96 9.90%
DY 0.00 6.06 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 1.83 1.89 1.43 1.31 1.36 1.22 1.53 12.66%

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