[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -74.92%
YoY- -6.88%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,501,316 1,016,239 669,675 353,596 1,319,512 992,168 659,235 73.35%
PBT 646,632 462,221 307,107 156,197 608,313 455,650 311,632 62.90%
Tax -160,724 -135,506 -88,236 -46,040 -169,123 -125,405 -85,626 52.34%
NP 485,908 326,715 218,871 110,157 439,190 330,245 226,006 66.81%
-
NP to SH 485,908 326,715 218,871 110,157 439,190 330,245 226,006 66.81%
-
Tax Rate 24.86% 29.32% 28.73% 29.48% 27.80% 27.52% 27.48% -
Total Cost 1,015,408 689,524 450,804 243,439 880,322 661,923 433,229 76.72%
-
Net Worth 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 4,078,132 9.90%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 449,498 - - - 225,953 - - -
Div Payout % 92.51% - - - 51.45% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 4,078,132 9.90%
NOSH 2,247,492 2,242,381 2,231,100 2,229,898 2,259,536 2,266,609 2,278,286 -0.90%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 32.37% 32.15% 32.68% 31.15% 33.28% 33.29% 34.28% -
ROE 10.34% 8.01% 5.22% 2.70% 10.92% 8.47% 5.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 66.80 45.32 30.02 15.86 58.40 43.77 28.94 74.92%
EPS 21.62 14.57 9.81 4.94 19.44 14.57 9.92 68.33%
DPS 20.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.09 1.82 1.88 1.83 1.78 1.72 1.79 10.91%
Adjusted Per Share Value based on latest NOSH - 2,229,898
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 18.16 12.29 8.10 4.28 15.96 12.00 7.97 73.41%
EPS 5.88 3.95 2.65 1.33 5.31 3.99 2.73 67.01%
DPS 5.44 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 0.5682 0.4937 0.5074 0.4936 0.4865 0.4716 0.4933 9.91%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.83 2.92 2.45 2.39 2.68 2.40 2.81 -
P/RPS 4.24 6.44 8.16 15.07 4.59 5.48 9.71 -42.53%
P/EPS 13.09 20.04 24.97 48.38 13.79 16.47 28.33 -40.31%
EY 7.64 4.99 4.00 2.07 7.25 6.07 3.53 67.55%
DY 7.07 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 1.35 1.60 1.30 1.31 1.51 1.40 1.57 -9.59%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 25/05/01 27/02/01 -
Price 2.56 2.79 2.32 2.39 2.62 2.80 2.79 -
P/RPS 3.83 6.16 7.73 15.07 4.49 6.40 9.64 -46.04%
P/EPS 11.84 19.15 23.65 48.38 13.48 19.22 28.13 -43.92%
EY 8.45 5.22 4.23 2.07 7.42 5.20 3.56 78.22%
DY 7.81 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 1.22 1.53 1.23 1.31 1.47 1.63 1.56 -15.15%

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