[YTLPOWR] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 0.24%
YoY- 4.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,922,747 1,503,782 1,343,583 1,329,952 1,328,708 1,319,512 1,292,458 30.28%
PBT 693,790 646,645 614,781 603,685 599,612 608,202 584,011 12.15%
Tax -165,896 -160,724 -179,111 -171,620 -168,563 -169,010 -164,052 0.74%
NP 527,894 485,921 435,670 432,065 431,049 439,192 419,959 16.45%
-
NP to SH 527,894 485,921 435,670 432,065 431,049 439,192 419,959 16.45%
-
Tax Rate 23.91% 24.86% 29.13% 28.43% 28.11% 27.79% 28.09% -
Total Cost 1,394,853 1,017,861 907,913 897,887 897,659 880,320 872,499 36.68%
-
Net Worth 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 3,897,632 12.69%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 452,896 452,896 223,837 223,837 223,837 223,837 228,605 57.67%
Div Payout % 85.79% 93.20% 51.38% 51.81% 51.93% 50.97% 54.44% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,663,539 4,732,764 4,123,446 4,188,162 4,080,714 3,984,312 3,897,632 12.69%
NOSH 2,263,854 2,264,480 2,265,630 2,227,745 2,229,898 2,238,377 2,266,065 -0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 27.46% 32.31% 32.43% 32.49% 32.44% 33.28% 32.49% -
ROE 11.32% 10.27% 10.57% 10.32% 10.56% 11.02% 10.77% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 84.93 66.41 59.30 59.70 59.59 58.95 57.04 30.36%
EPS 23.32 21.46 19.23 19.39 19.33 19.62 18.53 16.54%
DPS 20.00 20.00 10.00 10.00 10.04 10.00 10.00 58.67%
NAPS 2.06 2.09 1.82 1.88 1.83 1.78 1.72 12.76%
Adjusted Per Share Value based on latest NOSH - 2,227,745
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.26 18.19 16.25 16.09 16.07 15.96 15.63 30.31%
EPS 6.39 5.88 5.27 5.23 5.21 5.31 5.08 16.51%
DPS 5.48 5.48 2.71 2.71 2.71 2.71 2.77 57.52%
NAPS 0.5641 0.5725 0.4988 0.5066 0.4936 0.482 0.4715 12.68%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.51 2.83 2.92 2.45 2.39 2.68 2.40 -
P/RPS 2.96 4.26 4.92 4.10 4.01 4.55 4.21 -20.91%
P/EPS 10.76 13.19 15.18 12.63 12.36 13.66 12.95 -11.60%
EY 9.29 7.58 6.59 7.92 8.09 7.32 7.72 13.12%
DY 7.97 7.07 3.42 4.08 4.20 3.73 4.17 53.94%
P/NAPS 1.22 1.35 1.60 1.30 1.31 1.51 1.40 -8.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 25/05/01 -
Price 2.80 2.56 2.79 2.32 2.39 2.62 2.80 -
P/RPS 3.30 3.85 4.70 3.89 4.01 4.44 4.91 -23.25%
P/EPS 12.01 11.93 14.51 11.96 12.36 13.35 15.11 -14.18%
EY 8.33 8.38 6.89 8.36 8.09 7.49 6.62 16.53%
DY 7.14 7.81 3.58 4.31 4.20 3.82 3.57 58.67%
P/NAPS 1.36 1.22 1.53 1.23 1.31 1.47 1.63 -11.36%

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