[YTLPOWR] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -1.85%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,503,782 1,343,583 1,329,952 1,328,708 1,319,512 1,292,458 1,286,127 11.01%
PBT 646,645 614,781 603,685 599,612 608,202 584,011 575,847 8.05%
Tax -160,724 -179,111 -171,620 -168,563 -169,010 -164,052 -162,386 -0.68%
NP 485,921 435,670 432,065 431,049 439,192 419,959 413,461 11.39%
-
NP to SH 485,921 435,670 432,065 431,049 439,192 419,959 413,461 11.39%
-
Tax Rate 24.86% 29.13% 28.43% 28.11% 27.79% 28.09% 28.20% -
Total Cost 1,017,861 907,913 897,887 897,659 880,320 872,499 872,666 10.83%
-
Net Worth 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 3,897,632 4,075,977 10.50%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 452,896 223,837 223,837 223,837 223,837 228,605 228,605 57.93%
Div Payout % 93.20% 51.38% 51.81% 51.93% 50.97% 54.44% 55.29% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 3,897,632 4,075,977 10.50%
NOSH 2,264,480 2,265,630 2,227,745 2,229,898 2,238,377 2,266,065 2,277,082 -0.37%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 32.31% 32.43% 32.49% 32.44% 33.28% 32.49% 32.15% -
ROE 10.27% 10.57% 10.32% 10.56% 11.02% 10.77% 10.14% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 66.41 59.30 59.70 59.59 58.95 57.04 56.48 11.43%
EPS 21.46 19.23 19.39 19.33 19.62 18.53 18.16 11.80%
DPS 20.00 10.00 10.00 10.04 10.00 10.00 10.00 58.94%
NAPS 2.09 1.82 1.88 1.83 1.78 1.72 1.79 10.91%
Adjusted Per Share Value based on latest NOSH - 2,229,898
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 18.19 16.25 16.09 16.07 15.96 15.63 15.56 11.00%
EPS 5.88 5.27 5.23 5.21 5.31 5.08 5.00 11.44%
DPS 5.48 2.71 2.71 2.71 2.71 2.77 2.77 57.78%
NAPS 0.5725 0.4988 0.5066 0.4936 0.482 0.4715 0.4931 10.49%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.83 2.92 2.45 2.39 2.68 2.40 2.81 -
P/RPS 4.26 4.92 4.10 4.01 4.55 4.21 4.98 -9.91%
P/EPS 13.19 15.18 12.63 12.36 13.66 12.95 15.48 -10.14%
EY 7.58 6.59 7.92 8.09 7.32 7.72 6.46 11.28%
DY 7.07 3.42 4.08 4.20 3.73 4.17 3.56 58.19%
P/NAPS 1.35 1.60 1.30 1.31 1.51 1.40 1.57 -9.59%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 25/05/01 27/02/01 -
Price 2.56 2.79 2.32 2.39 2.62 2.80 2.79 -
P/RPS 3.85 4.70 3.89 4.01 4.44 4.91 4.94 -15.35%
P/EPS 11.93 14.51 11.96 12.36 13.35 15.11 15.37 -15.58%
EY 8.38 6.89 8.36 8.09 7.49 6.62 6.51 18.38%
DY 7.81 3.58 4.31 4.20 3.82 3.57 3.58 68.44%
P/NAPS 1.22 1.53 1.23 1.31 1.47 1.63 1.56 -15.15%

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