[YTLPOWR] QoQ TTM Result on 31-Mar-2002 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

30-May-2002

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

31-Mar-2002 [#3]

Profit Trend

QoQ- 0.83%

YoY- 3.74%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	2,399,433	1,922,747	1,503,782	1,343,583	1,329,952	1,328,708	1,319,512	48.81%
YoY %	24.79%	27.86%	11.92%	1.02%	0.09%	0.70%	-	-
Horiz. %	181.84%	145.72%	113.97%	101.82%	100.79%	100.70%	100.00%	-
PBT	734,739	693,790	646,645	614,781	603,685	599,612	608,202	13.38%
YoY %	5.90%	7.29%	5.18%	1.84%	0.68%	-1.41%	-	-
Horiz. %	120.81%	114.07%	106.32%	101.08%	99.26%	98.59%	100.00%	-
Tax	-172,325	-165,896	-160,724	-179,111	-171,620	-168,563	-169,010	1.29%
YoY %	-3.88%	-3.22%	10.27%	-4.36%	-1.81%	0.26%	-	-
Horiz. %	101.96%	98.16%	95.10%	105.98%	101.54%	99.74%	100.00%	-
NP	562,414	527,894	485,921	435,670	432,065	431,049	439,192	17.87%
YoY %	6.54%	8.64%	11.53%	0.83%	0.24%	-1.85%	-	-
Horiz. %	128.06%	120.20%	110.64%	99.20%	98.38%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	562,414	527,894	485,921	435,670	432,065	431,049	439,192	17.87%
YoY %	6.54%	8.64%	11.53%	0.83%	0.24%	-1.85%	-	-
Horiz. %	128.06%	120.20%	110.64%	99.20%	98.38%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.45%	23.91%	24.86%	29.13%	28.43%	28.11%	27.79%	-
YoY %	-1.92%	-3.82%	-14.66%	2.46%	1.14%	1.15%	-	-
Horiz. %	84.38%	86.04%	89.46%	104.82%	102.30%	101.15%	100.00%	-
Total Cost	1,837,019	1,394,853	1,017,861	907,913	897,887	897,659	880,320	63.07%
YoY %	31.70%	37.04%	12.11%	1.12%	0.03%	1.97%	-	-
Horiz. %	208.68%	158.45%	115.62%	103.13%	102.00%	101.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,842,620	4,663,539	4,732,764	4,123,446	4,188,162	4,080,714	3,984,312	13.84%
YoY %	3.84%	-1.46%	14.78%	-1.55%	2.63%	2.42%	-	-
Horiz. %	121.54%	117.05%	118.78%	103.49%	105.12%	102.42%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	452,896	452,896	452,896	223,837	223,837	223,837	223,837	59.76%
YoY %	0.00%	0.00%	102.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	202.33%	202.33%	202.33%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	80.53%	85.79%	93.20%	51.38%	51.81%	51.93%	50.97%	-
YoY %	-6.13%	-7.95%	81.39%	-0.83%	-0.23%	1.88%	-	-
Horiz. %	157.99%	168.31%	182.85%	100.80%	101.65%	101.88%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	4,842,620	4,663,539	4,732,764	4,123,446	4,188,162	4,080,714	3,984,312	13.84%
YoY %	3.84%	-1.46%	14.78%	-1.55%	2.63%	2.42%	-	-
Horiz. %	121.54%	117.05%	118.78%	103.49%	105.12%	102.42%	100.00%	-
NOSH	2,262,906	2,263,854	2,264,480	2,265,630	2,227,745	2,229,898	2,238,377	0.72%
YoY %	-0.04%	-0.03%	-0.05%	1.70%	-0.10%	-0.38%	-	-
Horiz. %	101.10%	101.14%	101.17%	101.22%	99.53%	99.62%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	23.44%	27.46%	32.31%	32.43%	32.49%	32.44%	33.28%	-
YoY %	-14.64%	-15.01%	-0.37%	-0.18%	0.15%	-2.52%	-	-
Horiz. %	70.43%	82.51%	97.09%	97.45%	97.63%	97.48%	100.00%	-
ROE	11.61%	11.32%	10.27%	10.57%	10.32%	10.56%	11.02%	-
YoY %	2.56%	10.22%	-2.84%	2.42%	-2.27%	-4.17%	-	-
Horiz. %	105.35%	102.72%	93.19%	95.92%	93.65%	95.83%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	106.03	84.93	66.41	59.30	59.70	59.59	58.95	47.74%
YoY %	24.84%	27.89%	11.99%	-0.67%	0.18%	1.09%	-	-
Horiz. %	179.86%	144.07%	112.65%	100.59%	101.27%	101.09%	100.00%	-
EPS	24.85	23.32	21.46	19.23	19.39	19.33	19.62	17.01%
YoY %	6.56%	8.67%	11.60%	-0.83%	0.31%	-1.48%	-	-
Horiz. %	126.66%	118.86%	109.38%	98.01%	98.83%	98.52%	100.00%	-
DPS	20.00	20.00	20.00	10.00	10.00	10.04	10.00	58.53%
YoY %	0.00%	0.00%	100.00%	0.00%	-0.40%	0.40%	-	-
Horiz. %	200.00%	200.00%	200.00%	100.00%	100.00%	100.40%	100.00%	-
NAPS	2.14	2.06	2.09	1.82	1.88	1.83	1.78	13.02%
YoY %	3.88%	-1.44%	14.84%	-3.19%	2.73%	2.81%	-	-
Horiz. %	120.22%	115.73%	117.42%	102.25%	105.62%	102.81%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 2,265,630
RPS	29.03	23.26	18.19	16.25	16.09	16.07	15.96	48.84%
YoY %	24.81%	27.87%	11.94%	0.99%	0.12%	0.69%	-	-
Horiz. %	181.89%	145.74%	113.97%	101.82%	100.81%	100.69%	100.00%	-
EPS	6.80	6.39	5.88	5.27	5.23	5.21	5.31	17.87%
YoY %	6.42%	8.67%	11.57%	0.76%	0.38%	-1.88%	-	-
Horiz. %	128.06%	120.34%	110.73%	99.25%	98.49%	98.12%	100.00%	-
DPS	5.48	5.48	5.48	2.71	2.71	2.71	2.71	59.70%
YoY %	0.00%	0.00%	102.21%	0.00%	0.00%	0.00%	-	-
Horiz. %	202.21%	202.21%	202.21%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5858	0.5641	0.5725	0.4988	0.5066	0.4936	0.482	13.84%
YoY %	3.85%	-1.47%	14.78%	-1.54%	2.63%	2.41%	-	-
Horiz. %	121.54%	117.03%	118.78%	103.49%	105.10%	102.41%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	-
Price	2.80	2.51	2.83	2.92	2.45	2.39	2.68	-
P/RPS	2.64	2.96	4.26	4.92	4.10	4.01	4.55	-30.36%
YoY %	-10.81%	-30.52%	-13.41%	20.00%	2.24%	-11.87%	-	-
Horiz. %	58.02%	65.05%	93.63%	108.13%	90.11%	88.13%	100.00%	-
P/EPS	11.27	10.76	13.19	15.18	12.63	12.36	13.66	-12.00%
YoY %	4.74%	-18.42%	-13.11%	20.19%	2.18%	-9.52%	-	-
Horiz. %	82.50%	78.77%	96.56%	111.13%	92.46%	90.48%	100.00%	-
EY	8.88	9.29	7.58	6.59	7.92	8.09	7.32	13.70%
YoY %	-4.41%	22.56%	15.02%	-16.79%	-2.10%	10.52%	-	-
Horiz. %	121.31%	126.91%	103.55%	90.03%	108.20%	110.52%	100.00%	-
DY	7.14	7.97	7.07	3.42	4.08	4.20	3.73	53.98%
YoY %	-10.41%	12.73%	106.73%	-16.18%	-2.86%	12.60%	-	-
Horiz. %	191.42%	213.67%	189.54%	91.69%	109.38%	112.60%	100.00%	-
P/NAPS	1.31	1.22	1.35	1.60	1.30	1.31	1.51	-9.01%
YoY %	7.38%	-9.63%	-15.62%	23.08%	-0.76%	-13.25%	-	-
Horiz. %	86.75%	80.79%	89.40%	105.96%	86.09%	86.75%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	27/02/03	28/11/02	29/08/02	30/05/02	28/02/02	29/11/01	30/08/01	-
Price	2.80	2.80	2.56	2.79	2.32	2.39	2.62	-
P/RPS	2.64	3.30	3.85	4.70	3.89	4.01	4.44	-29.22%
YoY %	-20.00%	-14.29%	-18.09%	20.82%	-2.99%	-9.68%	-	-
Horiz. %	59.46%	74.32%	86.71%	105.86%	87.61%	90.32%	100.00%	-
P/EPS	11.27	12.01	11.93	14.51	11.96	12.36	13.35	-10.64%
YoY %	-6.16%	0.67%	-17.78%	21.32%	-3.24%	-7.42%	-	-
Horiz. %	84.42%	89.96%	89.36%	108.69%	89.59%	92.58%	100.00%	-
EY	8.88	8.33	8.38	6.89	8.36	8.09	7.49	11.98%
YoY %	6.60%	-0.60%	21.63%	-17.58%	3.34%	8.01%	-	-
Horiz. %	118.56%	111.21%	111.88%	91.99%	111.62%	108.01%	100.00%	-
DY	7.14	7.14	7.81	3.58	4.31	4.20	3.82	51.56%
YoY %	0.00%	-8.58%	118.16%	-16.94%	2.62%	9.95%	-	-
Horiz. %	186.91%	186.91%	204.45%	93.72%	112.83%	109.95%	100.00%	-
P/NAPS	1.31	1.36	1.22	1.53	1.23	1.31	1.47	-7.37%
YoY %	-3.68%	11.48%	-20.26%	24.39%	-6.11%	-10.88%	-	-
Horiz. %	89.12%	92.52%	82.99%	104.08%	83.67%	89.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos