[YTLPOWR] QoQ 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- -5.84%
YoY- 31.76%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 818,348 841,696 732,355 792,765 772,561 485,077 346,564 77.23%
PBT 213,493 181,517 170,241 191,867 203,342 184,410 155,114 23.70%
Tax -56,823 -46,989 -35,990 -48,625 -51,212 -25,217 -47,270 13.04%
NP 156,670 134,528 134,251 143,242 152,130 159,193 107,844 28.24%
-
NP to SH 156,670 134,528 134,251 143,242 152,130 159,193 107,844 28.24%
-
Tax Rate 26.62% 25.89% 21.14% 25.34% 25.19% 13.67% 30.47% -
Total Cost 661,678 707,168 598,104 649,523 620,431 325,884 238,720 97.19%
-
Net Worth 4,266,661 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 2.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 452,070 - - - 452,896 - -
Div Payout % - 336.04% - - - 284.50% - -
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 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 2.30%
NOSH 2,257,492 2,260,351 2,260,117 2,262,906 2,263,854 2,264,480 2,265,630 -0.23%
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% 15.98% 18.33% 18.07% 19.69% 32.82% 31.12% -
ROE 3.67% 5.95% 2.91% 2.96% 3.26% 3.36% 2.62% -
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 37.24 32.40 35.03 34.13 21.42 15.30 77.63%
EPS 6.94 5.95 5.94 6.33 6.72 7.03 4.76 28.54%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.89 1.00 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 10.18 8.86 9.59 9.34 5.87 4.19 77.30%
EPS 1.90 1.63 1.62 1.73 1.84 1.93 1.30 28.75%
DPS 0.00 5.47 0.00 0.00 0.00 5.48 0.00 -
NAPS 0.5161 0.2734 0.5577 0.5858 0.5641 0.5725 0.4988 2.29%
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 8.03 8.64 7.99 7.36 13.21 19.09 -38.68%
P/EPS 47.84 50.24 47.14 44.23 37.35 40.26 61.34 -15.25%
EY 2.09 1.99 2.12 2.26 2.68 2.48 1.63 18.00%
DY 0.00 6.69 0.00 0.00 0.00 7.07 0.00 -
P/NAPS 1.76 2.99 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 8.86 9.01 7.99 8.20 11.95 18.24 -35.05%
P/EPS 49.86 55.45 49.16 44.23 41.67 36.42 58.61 -10.20%
EY 2.01 1.80 2.03 2.26 2.40 2.75 1.71 11.36%
DY 0.00 6.06 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 1.83 3.30 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