[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -64.89%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,386,920 2,509,533 1,645,550 818,348 3,166,578 2,297,681 1,565,326 67.36%
PBT 836,653 649,468 430,300 213,493 629,087 565,451 395,210 64.94%
Tax -223,604 -177,052 -116,105 -56,823 -182,816 -135,827 -99,837 71.26%
NP 613,049 472,416 314,195 156,670 446,271 429,624 295,373 62.78%
-
NP to SH 613,049 472,416 314,195 156,670 446,271 429,624 295,373 62.78%
-
Tax Rate 26.73% 27.26% 26.98% 26.62% 29.06% 24.02% 25.26% -
Total Cost 2,773,871 2,037,117 1,331,355 661,678 2,720,307 1,868,057 1,269,953 68.42%
-
Net Worth 2,078,763 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 -42.63%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 223,522 - - - 452,357 - - -
Div Payout % 36.46% - - - 101.36% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,078,763 4,327,474 4,488,499 4,266,661 3,958,128 4,615,234 4,781,378 -42.63%
NOSH 4,612,510 2,253,893 2,255,527 2,257,492 2,261,787 2,262,369 2,234,288 62.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.10% 18.82% 19.09% 19.14% 14.09% 18.70% 18.87% -
ROE 29.49% 10.92% 7.00% 3.67% 11.27% 9.31% 6.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 151.52 111.34 72.96 36.25 140.00 101.56 70.06 67.31%
EPS 13.63 20.96 13.93 6.94 19.73 18.99 13.22 2.05%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.93 1.92 1.99 1.89 1.75 2.04 2.14 -42.65%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.97 30.35 19.90 9.90 38.30 27.79 18.93 67.39%
EPS 7.42 5.71 3.80 1.90 5.40 5.20 3.57 62.93%
DPS 2.70 0.00 0.00 0.00 5.47 0.00 0.00 -
NAPS 0.2514 0.5234 0.5429 0.5161 0.4788 0.5583 0.5783 -42.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.62 3.36 3.36 3.32 2.99 2.80 2.80 -
P/RPS 2.39 3.02 4.61 9.16 2.14 2.76 4.00 -29.08%
P/EPS 13.20 16.03 24.12 47.84 15.15 14.74 21.18 -27.05%
EY 7.58 6.24 4.15 2.09 6.60 6.78 4.72 37.17%
DY 2.76 0.00 0.00 0.00 6.69 0.00 0.00 -
P/NAPS 3.89 1.75 1.69 1.76 1.71 1.37 1.31 106.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 1.69 3.54 3.40 3.46 3.30 2.92 2.80 -
P/RPS 1.12 3.18 4.66 9.54 2.36 2.88 4.00 -57.23%
P/EPS 6.16 16.89 24.41 49.86 16.73 15.38 21.18 -56.13%
EY 16.23 5.92 4.10 2.01 5.98 6.50 4.72 127.98%
DY 5.92 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 1.82 1.84 1.71 1.83 1.89 1.43 1.31 24.53%

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