[YTLPOWR] YoY Quarter Result on 30-Jun-2002 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 47.61%
YoY- 46.12%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 928,675 850,387 841,696 485,077 327,344 300,290 0 -100.00%
PBT 284,113 187,185 181,517 184,410 152,552 128,361 0 -100.00%
Tax -93,842 -46,552 -46,989 -25,217 -43,605 -38,647 0 -100.00%
NP 190,271 140,633 134,528 159,193 108,947 89,714 0 -100.00%
-
NP to SH 190,271 140,633 134,528 159,193 108,947 89,714 0 -100.00%
-
Tax Rate 33.03% 24.87% 25.89% 13.67% 28.58% 30.11% - -
Total Cost 738,404 709,754 707,168 325,884 218,397 210,576 0 -100.00%
-
Net Worth 4,817,907 2,235,229 2,260,351 4,732,764 3,984,312 3,680,541 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 486,657 223,522 452,070 452,896 223,837 228,605 - -100.00%
Div Payout % 255.77% 158.94% 336.04% 284.50% 205.46% 254.82% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 4,817,907 2,235,229 2,260,351 4,732,764 3,984,312 3,680,541 0 -100.00%
NOSH 4,866,572 4,612,510 2,260,351 2,264,480 2,238,377 2,286,050 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 20.49% 16.54% 15.98% 32.82% 33.28% 29.88% 0.00% -
ROE 3.95% 6.29% 5.95% 3.36% 2.73% 2.44% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 19.08 38.04 37.24 21.42 14.62 13.14 0.00 -100.00%
EPS 3.91 3.14 5.95 7.03 4.87 3.92 0.00 -100.00%
DPS 10.00 10.00 20.00 20.00 10.00 10.00 10.00 0.00%
NAPS 0.99 1.00 1.00 2.09 1.78 1.61 1.97 0.73%
Adjusted Per Share Value based on latest NOSH - 2,264,480
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.23 10.29 10.18 5.87 3.96 3.63 0.00 -100.00%
EPS 2.30 1.70 1.63 1.93 1.32 1.09 0.00 -100.00%
DPS 5.89 2.70 5.47 5.48 2.71 2.77 10.00 0.56%
NAPS 0.5828 0.2704 0.2734 0.5725 0.4819 0.4452 1.97 1.30%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.00 3.62 2.99 2.83 2.68 2.22 0.00 -
P/RPS 10.48 9.52 8.03 13.21 18.33 16.90 0.00 -100.00%
P/EPS 51.15 57.54 50.24 40.26 55.06 56.57 0.00 -100.00%
EY 1.95 1.74 1.99 2.48 1.82 1.77 0.00 -100.00%
DY 5.00 2.76 6.69 7.07 3.73 4.50 0.00 -100.00%
P/NAPS 2.02 3.62 2.99 1.35 1.51 1.38 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 29/08/00 - -
Price 2.10 1.69 3.30 2.56 2.62 2.37 0.00 -
P/RPS 11.00 4.44 8.86 11.95 17.92 18.04 0.00 -100.00%
P/EPS 53.71 26.86 55.45 36.42 53.83 60.39 0.00 -100.00%
EY 1.86 3.72 1.80 2.75 1.86 1.66 0.00 -100.00%
DY 4.76 5.92 6.06 7.81 3.82 4.22 0.00 -100.00%
P/NAPS 2.12 1.69 3.30 1.22 1.47 1.47 0.00 -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
Post a Comment