[YTLPOWR] QoQ Cumulative 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- 48.73%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,297,681 1,565,326 772,561 1,501,316 1,016,239 669,675 353,596 248.61%
PBT 565,451 395,210 203,342 646,632 462,221 307,107 156,197 135.95%
Tax -135,827 -99,837 -51,212 -160,724 -135,506 -88,236 -46,040 105.83%
NP 429,624 295,373 152,130 485,908 326,715 218,871 110,157 147.97%
-
NP to SH 429,624 295,373 152,130 485,908 326,715 218,871 110,157 147.97%
-
Tax Rate 24.02% 25.26% 25.19% 24.86% 29.32% 28.73% 29.48% -
Total Cost 1,868,057 1,269,953 620,431 1,015,408 689,524 450,804 243,439 289.52%
-
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 9.31% 6.18% 3.26% 10.34% 8.01% 5.22% 2.70% -
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 101.56 70.06 34.13 66.80 45.32 30.02 15.86 245.22%
EPS 18.99 13.22 6.72 21.62 14.57 9.81 4.94 145.59%
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 27.79 18.93 9.34 18.16 12.29 8.10 4.28 248.43%
EPS 5.20 3.57 1.84 5.88 3.95 2.65 1.33 148.38%
DPS 0.00 0.00 0.00 5.44 0.00 0.00 0.00 -
NAPS 0.5583 0.5783 0.5641 0.5682 0.4936 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 2.76 4.00 7.36 4.24 6.44 8.16 15.07 -67.78%
P/EPS 14.74 21.18 37.35 13.09 20.04 24.97 48.38 -54.75%
EY 6.78 4.72 2.68 7.64 4.99 4.00 2.07 120.70%
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 2.88 4.00 8.20 3.83 6.16 7.73 15.07 -66.85%
P/EPS 15.38 21.18 41.67 11.84 19.15 23.65 48.38 -53.45%
EY 6.50 4.72 2.40 8.45 5.22 4.23 2.07 114.58%
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