[YTLPOWR] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 11.53%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,785,224 2,399,433 1,922,747 1,503,782 1,343,583 1,329,952 1,328,708 63.86%
PBT 749,866 734,739 693,790 646,645 614,781 603,685 599,612 16.09%
Tax -161,045 -172,325 -165,896 -160,724 -179,111 -171,620 -168,563 -2.99%
NP 588,821 562,414 527,894 485,921 435,670 432,065 431,049 23.13%
-
NP to SH 588,821 562,414 527,894 485,921 435,670 432,065 431,049 23.13%
-
Tax Rate 21.48% 23.45% 23.91% 24.86% 29.13% 28.43% 28.11% -
Total Cost 2,196,403 1,837,019 1,394,853 1,017,861 907,913 897,887 897,659 81.67%
-
Net Worth 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 8.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 452,896 452,896 452,896 452,896 223,837 223,837 223,837 60.04%
Div Payout % 76.92% 80.53% 85.79% 93.20% 51.38% 51.81% 51.93% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 8.48%
NOSH 2,260,117 2,262,906 2,263,854 2,264,480 2,265,630 2,227,745 2,229,898 0.90%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 21.14% 23.44% 27.46% 32.31% 32.43% 32.49% 32.44% -
ROE 12.77% 11.61% 11.32% 10.27% 10.57% 10.32% 10.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 123.23 106.03 84.93 66.41 59.30 59.70 59.59 62.38%
EPS 26.05 24.85 23.32 21.46 19.23 19.39 19.33 22.02%
DPS 20.00 20.00 20.00 20.00 10.00 10.00 10.04 58.38%
NAPS 2.04 2.14 2.06 2.09 1.82 1.88 1.83 7.51%
Adjusted Per Share Value based on latest NOSH - 2,264,480
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.69 29.02 23.26 18.19 16.25 16.09 16.07 63.87%
EPS 7.12 6.80 6.39 5.88 5.27 5.23 5.21 23.17%
DPS 5.48 5.48 5.48 5.48 2.71 2.71 2.71 59.97%
NAPS 0.5577 0.5858 0.5641 0.5725 0.4988 0.5066 0.4936 8.48%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.80 2.80 2.51 2.83 2.92 2.45 2.39 -
P/RPS 2.27 2.64 2.96 4.26 4.92 4.10 4.01 -31.59%
P/EPS 10.75 11.27 10.76 13.19 15.18 12.63 12.36 -8.89%
EY 9.30 8.88 9.29 7.58 6.59 7.92 8.09 9.74%
DY 7.14 7.14 7.97 7.07 3.42 4.08 4.20 42.48%
P/NAPS 1.37 1.31 1.22 1.35 1.60 1.30 1.31 3.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 2.92 2.80 2.80 2.56 2.79 2.32 2.39 -
P/RPS 2.37 2.64 3.30 3.85 4.70 3.89 4.01 -29.59%
P/EPS 11.21 11.27 12.01 11.93 14.51 11.96 12.36 -6.30%
EY 8.92 8.88 8.33 8.38 6.89 8.36 8.09 6.73%
DY 6.85 7.14 7.14 7.81 3.58 4.31 4.20 38.59%
P/NAPS 1.43 1.31 1.36 1.22 1.53 1.23 1.31 6.02%

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