[YTLPOWR] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 0.8%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,359,921 3,351,230 3,219,601 3,185,164 3,139,377 2,785,224 2,399,433 25.18%
PBT 836,653 830,985 782,058 757,118 746,967 749,866 734,739 9.05%
Tax -223,604 -224,041 -199,084 -188,427 -182,816 -161,045 -172,325 18.98%
NP 613,049 606,944 582,974 568,691 564,151 588,821 562,414 5.92%
-
NP to SH 613,049 606,944 582,974 568,691 564,151 588,821 562,414 5.92%
-
Tax Rate 26.73% 26.96% 25.46% 24.89% 24.47% 21.48% 23.45% -
Total Cost 2,746,872 2,744,286 2,636,627 2,616,473 2,575,226 2,196,403 1,837,019 30.79%
-
Net Worth 2,235,229 2,253,860 2,256,805 2,257,492 2,260,351 4,610,640 4,842,620 -40.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 223,522 452,070 452,070 452,070 452,070 452,896 452,896 -37.57%
Div Payout % 36.46% 74.48% 77.55% 79.49% 80.13% 76.92% 80.53% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,235,229 2,253,860 2,256,805 2,257,492 2,260,351 4,610,640 4,842,620 -40.30%
NOSH 4,612,510 2,253,860 2,256,805 2,257,492 2,260,351 2,260,117 2,262,906 60.83%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.25% 18.11% 18.11% 17.85% 17.97% 21.14% 23.44% -
ROE 27.43% 26.93% 25.83% 25.19% 24.96% 12.77% 11.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 150.32 148.69 142.66 141.09 138.89 123.23 106.03 26.22%
EPS 27.43 26.93 25.83 25.19 24.96 26.05 24.85 6.81%
DPS 10.00 20.00 20.00 20.00 20.00 20.00 20.00 -37.03%
NAPS 1.00 1.00 1.00 1.00 1.00 2.04 2.14 -39.81%
Adjusted Per Share Value based on latest NOSH - 2,257,492
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.64 40.54 38.95 38.53 37.98 33.69 29.03 25.16%
EPS 7.42 7.34 7.05 6.88 6.82 7.12 6.80 5.99%
DPS 2.70 5.47 5.47 5.47 5.47 5.48 5.48 -37.64%
NAPS 0.2704 0.2726 0.273 0.2731 0.2734 0.5577 0.5858 -40.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.62 3.36 3.36 3.32 2.99 2.80 2.80 -
P/RPS 2.41 2.26 2.36 2.35 2.15 2.27 2.64 -5.90%
P/EPS 13.20 12.48 13.01 13.18 11.98 10.75 11.27 11.12%
EY 7.58 8.01 7.69 7.59 8.35 9.30 8.88 -10.02%
DY 2.76 5.95 5.95 6.02 6.69 7.14 7.14 -46.96%
P/NAPS 3.62 3.36 3.36 3.32 2.99 1.37 1.31 97.04%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 1.69 3.54 3.40 3.46 3.30 2.92 2.80 -
P/RPS 1.12 2.38 2.38 2.45 2.38 2.37 2.64 -43.56%
P/EPS 6.16 13.15 13.16 13.73 13.22 11.21 11.27 -33.17%
EY 16.23 7.61 7.60 7.28 7.56 8.92 8.88 49.54%
DY 5.92 5.65 5.88 5.78 6.06 6.85 7.14 -11.75%
P/NAPS 1.69 3.54 3.40 3.46 3.30 1.43 1.31 18.52%

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