[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 94.16%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 818,348 3,166,578 2,297,681 1,565,326 772,561 1,501,316 1,016,239 -13.43%
PBT 213,493 629,087 565,451 395,210 203,342 646,632 462,221 -40.21%
Tax -56,823 -182,816 -135,827 -99,837 -51,212 -160,724 -135,506 -43.94%
NP 156,670 446,271 429,624 295,373 152,130 485,908 326,715 -38.70%
-
NP to SH 156,670 446,271 429,624 295,373 152,130 485,908 326,715 -38.70%
-
Tax Rate 26.62% 29.06% 24.02% 25.26% 25.19% 24.86% 29.32% -
Total Cost 661,678 2,720,307 1,868,057 1,269,953 620,431 1,015,408 689,524 -2.70%
-
Net Worth 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 3.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 452,357 - - - 449,498 - -
Div Payout % - 101.36% - - - 92.51% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 4,266,661 3,958,128 4,615,234 4,781,378 4,663,539 4,697,260 4,081,134 3.00%
NOSH 2,257,492 2,261,787 2,262,369 2,234,288 2,263,854 2,247,492 2,242,381 0.44%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.14% 14.09% 18.70% 18.87% 19.69% 32.37% 32.15% -
ROE 3.67% 11.27% 9.31% 6.18% 3.26% 10.34% 8.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.25 140.00 101.56 70.06 34.13 66.80 45.32 -13.82%
EPS 6.94 19.73 18.99 13.22 6.72 21.62 14.57 -38.98%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.89 1.75 2.04 2.14 2.06 2.09 1.82 2.54%
Adjusted Per Share Value based on latest NOSH - 2,262,906
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.90 38.30 27.79 18.93 9.34 18.16 12.29 -13.41%
EPS 1.90 5.40 5.20 3.57 1.84 5.88 3.95 -38.58%
DPS 0.00 5.47 0.00 0.00 0.00 5.44 0.00 -
NAPS 0.5161 0.4788 0.5583 0.5783 0.5641 0.5682 0.4936 3.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.32 2.99 2.80 2.80 2.51 2.83 2.92 -
P/RPS 9.16 2.14 2.76 4.00 7.36 4.24 6.44 26.44%
P/EPS 47.84 15.15 14.74 21.18 37.35 13.09 20.04 78.52%
EY 2.09 6.60 6.78 4.72 2.68 7.64 4.99 -43.99%
DY 0.00 6.69 0.00 0.00 0.00 7.07 0.00 -
P/NAPS 1.76 1.71 1.37 1.31 1.22 1.35 1.60 6.55%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 3.46 3.30 2.92 2.80 2.80 2.56 2.79 -
P/RPS 9.54 2.36 2.88 4.00 8.20 3.83 6.16 33.82%
P/EPS 49.86 16.73 15.38 21.18 41.67 11.84 19.15 89.14%
EY 2.01 5.98 6.50 4.72 2.40 8.45 5.22 -47.04%
DY 0.00 6.06 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 1.83 1.89 1.43 1.31 1.36 1.22 1.53 12.66%

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