[YTLPOWR] QoQ Annualized 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- -3.03%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,291,100 3,273,392 3,166,578 3,063,574 3,130,652 3,090,244 1,501,316 68.50%
PBT 860,600 853,972 629,087 753,934 790,420 813,368 646,632 20.93%
Tax -232,210 -227,292 -182,816 -181,102 -199,674 -204,848 -160,724 27.71%
NP 628,390 626,680 446,271 572,832 590,746 608,520 485,908 18.64%
-
NP to SH 628,390 626,680 446,271 572,832 590,746 608,520 485,908 18.64%
-
Tax Rate 26.98% 26.62% 29.06% 24.02% 25.26% 25.19% 24.86% -
Total Cost 2,662,710 2,646,712 2,720,307 2,490,742 2,539,906 2,481,724 1,015,408 89.82%
-
Net Worth 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 -2.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 452,357 - - - 449,498 -
Div Payout % - - 101.36% - - - 92.51% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 -2.97%
NOSH 2,255,527 2,257,492 2,261,787 2,262,369 2,234,288 2,263,854 2,247,492 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.09% 19.14% 14.09% 18.70% 18.87% 19.69% 32.37% -
ROE 14.00% 14.69% 11.27% 12.41% 12.36% 13.05% 10.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 145.91 145.00 140.00 135.41 140.12 136.50 66.80 68.10%
EPS 27.86 27.76 19.73 25.32 26.44 26.88 21.62 18.36%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 1.99 1.89 1.75 2.04 2.14 2.06 2.09 -3.20%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.81 39.60 38.31 37.06 37.87 37.38 18.16 68.51%
EPS 7.60 7.58 5.40 6.93 7.15 7.36 5.88 18.60%
DPS 0.00 0.00 5.47 0.00 0.00 0.00 5.44 -
NAPS 0.543 0.5161 0.4788 0.5583 0.5784 0.5641 0.5682 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.36 3.32 2.99 2.80 2.80 2.51 2.83 -
P/RPS 2.30 2.29 2.14 2.07 2.00 1.84 4.24 -33.41%
P/EPS 12.06 11.96 15.15 11.06 10.59 9.34 13.09 -5.30%
EY 8.29 8.36 6.60 9.04 9.44 10.71 7.64 5.57%
DY 0.00 0.00 6.69 0.00 0.00 0.00 7.07 -
P/NAPS 1.69 1.76 1.71 1.37 1.31 1.22 1.35 16.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 3.40 3.46 3.30 2.92 2.80 2.80 2.56 -
P/RPS 2.33 2.39 2.36 2.16 2.00 2.05 3.83 -28.13%
P/EPS 12.20 12.46 16.73 11.53 10.59 10.42 11.84 2.01%
EY 8.19 8.02 5.98 8.67 9.44 9.60 8.45 -2.05%
DY 0.00 0.00 6.06 0.00 0.00 0.00 7.81 -
P/NAPS 1.71 1.83 1.89 1.43 1.31 1.36 1.22 25.16%

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