[YTLPOWR] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 4.7%
YoY- 35.15%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,219,601 3,185,164 3,139,377 2,785,224 2,399,433 1,922,747 1,503,782 65.88%
PBT 782,058 757,118 746,967 749,866 734,739 693,790 646,645 13.47%
Tax -199,084 -188,427 -182,816 -161,045 -172,325 -165,896 -160,724 15.29%
NP 582,974 568,691 564,151 588,821 562,414 527,894 485,921 12.86%
-
NP to SH 582,974 568,691 564,151 588,821 562,414 527,894 485,921 12.86%
-
Tax Rate 25.46% 24.89% 24.47% 21.48% 23.45% 23.91% 24.86% -
Total Cost 2,636,627 2,616,473 2,575,226 2,196,403 1,837,019 1,394,853 1,017,861 88.28%
-
Net Worth 2,256,805 2,257,492 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 -38.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 452,070 452,070 452,070 452,896 452,896 452,896 452,896 -0.12%
Div Payout % 77.55% 79.49% 80.13% 76.92% 80.53% 85.79% 93.20% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,256,805 2,257,492 2,260,351 4,610,640 4,842,620 4,663,539 4,732,764 -38.88%
NOSH 2,256,805 2,257,492 2,260,351 2,260,117 2,262,906 2,263,854 2,264,480 -0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.11% 17.85% 17.97% 21.14% 23.44% 27.46% 32.31% -
ROE 25.83% 25.19% 24.96% 12.77% 11.61% 11.32% 10.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 142.66 141.09 138.89 123.23 106.03 84.93 66.41 66.25%
EPS 25.83 25.19 24.96 26.05 24.85 23.32 21.46 13.11%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 1.00 1.00 1.00 2.04 2.14 2.06 2.09 -38.74%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.95 38.53 37.98 33.69 29.03 23.26 18.19 65.90%
EPS 7.05 6.88 6.82 7.12 6.80 6.39 5.88 12.82%
DPS 5.47 5.47 5.47 5.48 5.48 5.48 5.48 -0.12%
NAPS 0.273 0.2731 0.2734 0.5577 0.5858 0.5641 0.5725 -38.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.36 3.32 2.99 2.80 2.80 2.51 2.83 -
P/RPS 2.36 2.35 2.15 2.27 2.64 2.96 4.26 -32.47%
P/EPS 13.01 13.18 11.98 10.75 11.27 10.76 13.19 -0.90%
EY 7.69 7.59 8.35 9.30 8.88 9.29 7.58 0.96%
DY 5.95 6.02 6.69 7.14 7.14 7.97 7.07 -10.83%
P/NAPS 3.36 3.32 2.99 1.37 1.31 1.22 1.35 83.35%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 3.40 3.46 3.30 2.92 2.80 2.80 2.56 -
P/RPS 2.38 2.45 2.38 2.37 2.64 3.30 3.85 -27.36%
P/EPS 13.16 13.73 13.22 11.21 11.27 12.01 11.93 6.74%
EY 7.60 7.28 7.56 8.92 8.88 8.33 8.38 -6.28%
DY 5.88 5.78 6.06 6.85 7.14 7.14 7.81 -17.19%
P/NAPS 3.40 3.46 3.30 1.43 1.31 1.36 1.22 97.66%

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