[YTLPOWR] YoY Annualized Quarter 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- -3.03%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,643,225 3,656,853 3,346,044 3,063,574 1,354,985 1,322,890 1,242,137 19.63%
PBT 1,088,977 991,717 865,957 753,934 616,294 607,533 544,684 12.23%
Tax -274,281 -255,841 -236,069 -181,102 -180,674 -167,206 -153,172 10.19%
NP 814,696 735,876 629,888 572,832 435,620 440,326 391,512 12.98%
-
NP to SH 814,696 735,876 629,888 572,832 435,620 440,326 391,512 12.98%
-
Tax Rate 25.19% 25.80% 27.26% 24.02% 29.32% 27.52% 28.12% -
Total Cost 2,828,529 2,920,977 2,716,156 2,490,742 919,365 882,564 850,625 22.16%
-
Net Worth 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 4,005,140 4.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 5,315,355 4,491,189 4,327,474 4,615,234 4,081,134 3,898,568 4,005,140 4.82%
NOSH 4,876,472 4,630,092 2,253,893 2,262,369 2,242,381 2,266,609 2,288,651 13.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 22.36% 20.12% 18.82% 18.70% 32.15% 33.29% 31.52% -
ROE 15.33% 16.38% 14.56% 12.41% 10.67% 11.29% 9.78% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 74.71 78.98 148.46 135.41 60.43 58.36 54.27 5.46%
EPS 16.71 15.89 27.95 25.32 19.43 19.43 17.11 -0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 1.92 2.04 1.82 1.72 1.75 -7.58%
Adjusted Per Share Value based on latest NOSH - 2,260,117
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.07 44.23 40.47 37.06 16.39 16.00 15.02 19.64%
EPS 9.85 8.90 7.62 6.93 5.27 5.33 4.74 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6429 0.5433 0.5234 0.5583 0.4937 0.4716 0.4845 4.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.17 1.92 3.36 2.80 2.92 2.40 3.18 -
P/RPS 2.90 2.43 2.26 2.07 4.83 4.11 5.86 -11.05%
P/EPS 12.99 12.08 12.02 11.06 15.03 12.35 18.59 -5.79%
EY 7.70 8.28 8.32 9.04 6.65 8.09 5.38 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.98 1.75 1.37 1.60 1.40 1.82 1.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 30/05/00 -
Price 2.10 1.97 3.54 2.92 2.79 2.80 2.63 -
P/RPS 2.81 2.49 2.38 2.16 4.62 4.80 4.85 -8.69%
P/EPS 12.57 12.40 12.67 11.53 14.36 14.41 15.37 -3.29%
EY 7.96 8.07 7.89 8.67 6.96 6.94 6.50 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.03 1.84 1.43 1.53 1.63 1.50 4.28%

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