[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 3.87%
YoY- -8.16%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,509,533 1,645,550 818,348 3,166,578 2,297,681 1,565,326 772,561 119.17%
PBT 649,468 430,300 213,493 629,087 565,451 395,210 203,342 116.72%
Tax -177,052 -116,105 -56,823 -182,816 -135,827 -99,837 -51,212 128.46%
NP 472,416 314,195 156,670 446,271 429,624 295,373 152,130 112.70%
-
NP to SH 472,416 314,195 156,670 446,271 429,624 295,373 152,130 112.70%
-
Tax Rate 27.26% 26.98% 26.62% 29.06% 24.02% 25.26% 25.19% -
Total Cost 2,037,117 1,331,355 661,678 2,720,307 1,868,057 1,269,953 620,431 120.75%
-
Net Worth 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 -4.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 452,357 - - - -
Div Payout % - - - 101.36% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 -4.85%
NOSH 2,253,893 2,255,527 2,257,492 2,261,787 2,262,369 2,234,288 2,263,854 -0.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.82% 19.09% 19.14% 14.09% 18.70% 18.87% 19.69% -
ROE 10.92% 7.00% 3.67% 11.27% 9.31% 6.18% 3.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 111.34 72.96 36.25 140.00 101.56 70.06 34.13 119.80%
EPS 20.96 13.93 6.94 19.73 18.99 13.22 6.72 113.32%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.92 1.99 1.89 1.75 2.04 2.14 2.06 -4.57%
Adjusted Per Share Value based on latest NOSH - 2,260,351
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.36 19.90 9.90 38.30 27.79 18.93 9.34 119.27%
EPS 5.71 3.80 1.90 5.40 5.20 3.57 1.84 112.60%
DPS 0.00 0.00 0.00 5.47 0.00 0.00 0.00 -
NAPS 0.5234 0.5429 0.5161 0.4788 0.5583 0.5784 0.5641 -4.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.36 3.36 3.32 2.99 2.80 2.80 2.51 -
P/RPS 3.02 4.61 9.16 2.14 2.76 4.00 7.36 -44.75%
P/EPS 16.03 24.12 47.84 15.15 14.74 21.18 37.35 -43.07%
EY 6.24 4.15 2.09 6.60 6.78 4.72 2.68 75.58%
DY 0.00 0.00 0.00 6.69 0.00 0.00 0.00 -
P/NAPS 1.75 1.69 1.76 1.71 1.37 1.31 1.22 27.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 3.54 3.40 3.46 3.30 2.92 2.80 2.80 -
P/RPS 3.18 4.66 9.54 2.36 2.88 4.00 8.20 -46.79%
P/EPS 16.89 24.41 49.86 16.73 15.38 21.18 41.67 -45.20%
EY 5.92 4.10 2.01 5.98 6.50 4.72 2.40 82.46%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 1.84 1.71 1.83 1.89 1.43 1.31 1.36 22.30%

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