[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 98.69%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 772,561 1,501,316 1,016,239 669,675 353,596 1,319,512 992,168 -15.34%
PBT 203,342 646,632 462,221 307,107 156,197 608,313 455,650 -41.57%
Tax -51,212 -160,724 -135,506 -88,236 -46,040 -169,123 -125,405 -44.92%
NP 152,130 485,908 326,715 218,871 110,157 439,190 330,245 -40.32%
-
NP to SH 152,130 485,908 326,715 218,871 110,157 439,190 330,245 -40.32%
-
Tax Rate 25.19% 24.86% 29.32% 28.73% 29.48% 27.80% 27.52% -
Total Cost 620,431 1,015,408 689,524 450,804 243,439 880,322 661,923 -4.22%
-
Net Worth 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 12.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 449,498 - - - 225,953 - -
Div Payout % - 92.51% - - - 51.45% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,663,539 4,697,260 4,081,134 4,194,469 4,080,714 4,021,975 3,898,568 12.67%
NOSH 2,263,854 2,247,492 2,242,381 2,231,100 2,229,898 2,259,536 2,266,609 -0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.69% 32.37% 32.15% 32.68% 31.15% 33.28% 33.29% -
ROE 3.26% 10.34% 8.01% 5.22% 2.70% 10.92% 8.47% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.13 66.80 45.32 30.02 15.86 58.40 43.77 -15.26%
EPS 6.72 21.62 14.57 9.81 4.94 19.44 14.57 -40.27%
DPS 0.00 20.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.06 2.09 1.82 1.88 1.83 1.78 1.72 12.76%
Adjusted Per Share Value based on latest NOSH - 2,227,745
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.34 18.16 12.29 8.10 4.28 15.96 12.00 -15.37%
EPS 1.84 5.88 3.95 2.65 1.33 5.31 3.99 -40.28%
DPS 0.00 5.44 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.5641 0.5682 0.4936 0.5074 0.4936 0.4865 0.4716 12.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.51 2.83 2.92 2.45 2.39 2.68 2.40 -
P/RPS 7.36 4.24 6.44 8.16 15.07 4.59 5.48 21.70%
P/EPS 37.35 13.09 20.04 24.97 48.38 13.79 16.47 72.52%
EY 2.68 7.64 4.99 4.00 2.07 7.25 6.07 -41.98%
DY 0.00 7.07 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 1.22 1.35 1.60 1.30 1.31 1.51 1.40 -8.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 25/05/01 -
Price 2.80 2.56 2.79 2.32 2.39 2.62 2.80 -
P/RPS 8.20 3.83 6.16 7.73 15.07 4.49 6.40 17.94%
P/EPS 41.67 11.84 19.15 23.65 48.38 13.48 19.22 67.43%
EY 2.40 8.45 5.22 4.23 2.07 7.42 5.20 -40.24%
DY 0.00 7.81 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 1.36 1.22 1.53 1.23 1.31 1.47 1.63 -11.36%

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