[YTLPOWR] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -0.8%
YoY- 3.46%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 792,765 772,561 485,077 346,564 316,079 353,596 327,344 80.05%
PBT 191,867 203,342 184,410 155,114 150,910 156,197 152,552 16.46%
Tax -48,625 -51,212 -25,217 -47,270 -42,196 -46,040 -43,605 7.51%
NP 143,242 152,130 159,193 107,844 108,714 110,157 108,947 19.95%
-
NP to SH 143,242 152,130 159,193 107,844 108,714 110,157 108,947 19.95%
-
Tax Rate 25.34% 25.19% 13.67% 30.47% 27.96% 29.48% 28.58% -
Total Cost 649,523 620,431 325,884 238,720 207,365 243,439 218,397 106.39%
-
Net Worth 4,842,620 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 13.84%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 452,896 - - - 223,837 -
Div Payout % - - 284.50% - - - 205.46% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,842,620 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 13.84%
NOSH 2,262,906 2,263,854 2,264,480 2,265,630 2,227,745 2,229,898 2,238,377 0.72%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.07% 19.69% 32.82% 31.12% 34.39% 31.15% 33.28% -
ROE 2.96% 3.26% 3.36% 2.62% 2.60% 2.70% 2.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.03 34.13 21.42 15.30 14.19 15.86 14.62 78.77%
EPS 6.33 6.72 7.03 4.76 4.88 4.94 4.87 19.04%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 10.00 -
NAPS 2.14 2.06 2.09 1.82 1.88 1.83 1.78 13.02%
Adjusted Per Share Value based on latest NOSH - 2,265,630
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.59 9.34 5.87 4.19 3.82 4.28 3.96 80.04%
EPS 1.73 1.84 1.93 1.30 1.31 1.33 1.32 19.70%
DPS 0.00 0.00 5.48 0.00 0.00 0.00 2.71 -
NAPS 0.5858 0.5641 0.5725 0.4988 0.5066 0.4936 0.4819 13.86%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.80 2.51 2.83 2.92 2.45 2.39 2.68 -
P/RPS 7.99 7.36 13.21 19.09 17.27 15.07 18.33 -42.42%
P/EPS 44.23 37.35 40.26 61.34 50.20 48.38 55.06 -13.55%
EY 2.26 2.68 2.48 1.63 1.99 2.07 1.82 15.48%
DY 0.00 0.00 7.07 0.00 0.00 0.00 3.73 -
P/NAPS 1.31 1.22 1.35 1.60 1.30 1.31 1.51 -9.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 2.80 2.80 2.56 2.79 2.32 2.39 2.62 -
P/RPS 7.99 8.20 11.95 18.24 16.35 15.07 17.92 -41.55%
P/EPS 44.23 41.67 36.42 58.61 47.54 48.38 53.83 -12.24%
EY 2.26 2.40 2.75 1.71 2.10 2.07 1.86 13.82%
DY 0.00 0.00 7.81 0.00 0.00 0.00 3.82 -
P/NAPS 1.31 1.36 1.22 1.53 1.23 1.31 1.47 -7.37%

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