[YTLPOWR] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 6.54%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 3,185,164 3,139,377 2,785,224 2,399,433 1,922,747 1,503,782 1,343,583 77.69%
PBT 757,118 746,967 749,866 734,739 693,790 646,645 614,781 14.87%
Tax -188,427 -182,816 -161,045 -172,325 -165,896 -160,724 -179,111 3.43%
NP 568,691 564,151 588,821 562,414 527,894 485,921 435,670 19.41%
-
NP to SH 568,691 564,151 588,821 562,414 527,894 485,921 435,670 19.41%
-
Tax Rate 24.89% 24.47% 21.48% 23.45% 23.91% 24.86% 29.13% -
Total Cost 2,616,473 2,575,226 2,196,403 1,837,019 1,394,853 1,017,861 907,913 102.38%
-
Net Worth 2,257,492 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 -33.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 452,070 452,070 452,896 452,896 452,896 452,896 223,837 59.70%
Div Payout % 79.49% 80.13% 76.92% 80.53% 85.79% 93.20% 51.38% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,257,492 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 4,123,446 -33.05%
NOSH 2,257,492 2,260,351 2,260,117 2,262,906 2,263,854 2,264,480 2,265,630 -0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.85% 17.97% 21.14% 23.44% 27.46% 32.31% 32.43% -
ROE 25.19% 24.96% 12.77% 11.61% 11.32% 10.27% 10.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 141.09 138.89 123.23 106.03 84.93 66.41 59.30 78.12%
EPS 25.19 24.96 26.05 24.85 23.32 21.46 19.23 19.70%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 10.00 58.67%
NAPS 1.00 1.00 2.04 2.14 2.06 2.09 1.82 -32.89%
Adjusted Per Share Value based on latest NOSH - 2,262,906
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.53 37.97 33.69 29.02 23.26 18.19 16.25 77.71%
EPS 6.88 6.82 7.12 6.80 6.39 5.88 5.27 19.43%
DPS 5.47 5.47 5.48 5.48 5.48 5.48 2.71 59.64%
NAPS 0.2731 0.2734 0.5577 0.5858 0.5641 0.5725 0.4988 -33.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.32 2.99 2.80 2.80 2.51 2.83 2.92 -
P/RPS 2.35 2.15 2.27 2.64 2.96 4.26 4.92 -38.86%
P/EPS 13.18 11.98 10.75 11.27 10.76 13.19 15.18 -8.98%
EY 7.59 8.35 9.30 8.88 9.29 7.58 6.59 9.86%
DY 6.02 6.69 7.14 7.14 7.97 7.07 3.42 45.73%
P/NAPS 3.32 2.99 1.37 1.31 1.22 1.35 1.60 62.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 3.46 3.30 2.92 2.80 2.80 2.56 2.79 -
P/RPS 2.45 2.38 2.37 2.64 3.30 3.85 4.70 -35.20%
P/EPS 13.73 13.22 11.21 11.27 12.01 11.93 14.51 -3.61%
EY 7.28 7.56 8.92 8.88 8.33 8.38 6.89 3.73%
DY 5.78 6.06 6.85 7.14 7.14 7.81 3.58 37.58%
P/NAPS 3.46 3.30 1.43 1.31 1.36 1.22 1.53 72.20%

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