[YTLPOWR] YoY Quarter Result on 30-Jun-2003 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- 0.21%

YoY- -15.49%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	1,025,706	928,675	850,387	841,696	485,077	327,344	300,290	22.70%
YoY %	10.45%	9.21%	1.03%	73.52%	48.19%	9.01%	-	-
Horiz. %	341.57%	309.26%	283.19%	280.29%	161.54%	109.01%	100.00%	-
PBT	295,667	284,113	187,185	181,517	184,410	152,552	128,361	14.91%
YoY %	4.07%	51.78%	3.12%	-1.57%	20.88%	18.85%	-	-
Horiz. %	230.34%	221.34%	145.83%	141.41%	143.67%	118.85%	100.00%	-
Tax	-32,206	-93,842	-46,552	-46,989	-25,217	-43,605	-38,647	-2.99%
YoY %	65.68%	-101.59%	0.93%	-86.34%	42.17%	-12.83%	-	-
Horiz. %	83.33%	242.82%	120.45%	121.59%	65.25%	112.83%	100.00%	-
NP	263,461	190,271	140,633	134,528	159,193	108,947	89,714	19.65%
YoY %	38.47%	35.30%	4.54%	-15.49%	46.12%	21.44%	-	-
Horiz. %	293.67%	212.09%	156.76%	149.95%	177.44%	121.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	263,461	190,271	140,633	134,528	159,193	108,947	89,714	19.65%
YoY %	38.47%	35.30%	4.54%	-15.49%	46.12%	21.44%	-	-
Horiz. %	293.67%	212.09%	156.76%	149.95%	177.44%	121.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.89%	33.03%	24.87%	25.89%	13.67%	28.58%	30.11%	-
YoY %	-67.03%	32.81%	-3.94%	89.39%	-52.17%	-5.08%	-	-
Horiz. %	36.17%	109.70%	82.60%	85.98%	45.40%	94.92%	100.00%	-
Total Cost	762,245	738,404	709,754	707,168	325,884	218,397	210,576	23.90%
YoY %	3.23%	4.04%	0.37%	117.00%	49.22%	3.71%	-	-
Horiz. %	361.98%	350.66%	337.05%	335.83%	154.76%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,720,385	4,817,907	2,235,229	2,260,351	4,732,764	3,984,312	3,680,541	7.62%
YoY %	18.73%	115.54%	-1.11%	-52.24%	18.78%	8.25%	-	-
Horiz. %	155.42%	130.90%	60.73%	61.41%	128.59%	108.25%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	493,136	486,657	223,522	452,070	452,896	223,837	228,605	13.66%
YoY %	1.33%	117.72%	-50.56%	-0.18%	102.33%	-2.09%	-	-
Horiz. %	215.72%	212.88%	97.78%	197.75%	198.11%	97.91%	100.00%	-
Div Payout %	187.18%	255.77%	158.94%	336.04%	284.50%	205.46%	254.82%	-
YoY %	-26.82%	60.92%	-52.70%	18.12%	38.47%	-19.37%	-	-
Horiz. %	73.46%	100.37%	62.37%	131.87%	111.65%	80.63%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	5,720,385	4,817,907	2,235,229	2,260,351	4,732,764	3,984,312	3,680,541	7.62%
YoY %	18.73%	115.54%	-1.11%	-52.24%	18.78%	8.25%	-	-
Horiz. %	155.42%	130.90%	60.73%	61.41%	128.59%	108.25%	100.00%	-
NOSH	4,931,366	4,866,572	4,612,510	2,260,351	2,264,480	2,238,377	2,286,050	13.66%
YoY %	1.33%	5.51%	104.06%	-0.18%	1.17%	-2.09%	-	-
Horiz. %	215.72%	212.88%	201.77%	98.88%	99.06%	97.91%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	25.69%	20.49%	16.54%	15.98%	32.82%	33.28%	29.88%	-
YoY %	25.38%	23.88%	3.50%	-51.31%	-1.38%	11.38%	-	-
Horiz. %	85.98%	68.57%	55.35%	53.48%	109.84%	111.38%	100.00%	-
ROE	4.61%	3.95%	6.29%	5.95%	3.36%	2.73%	2.44%	-
YoY %	16.71%	-37.20%	5.71%	77.08%	23.08%	11.89%	-	-
Horiz. %	188.93%	161.89%	257.79%	243.85%	137.70%	111.89%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	20.80	19.08	38.04	37.24	21.42	14.62	13.14	7.95%
YoY %	9.01%	-49.84%	2.15%	73.86%	46.51%	11.26%	-	-
Horiz. %	158.30%	145.21%	289.50%	283.41%	163.01%	111.26%	100.00%	-
EPS	5.34	3.91	3.14	5.95	7.03	4.87	3.92	5.28%
YoY %	36.57%	24.52%	-47.23%	-15.36%	44.35%	24.23%	-	-
Horiz. %	136.22%	99.74%	80.10%	151.79%	179.34%	124.23%	100.00%	-
DPS	10.00	10.00	10.00	20.00	20.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.16	0.99	1.00	1.00	2.09	1.78	1.61	-5.31%
YoY %	17.17%	-1.00%	0.00%	-52.15%	17.42%	10.56%	-	-
Horiz. %	72.05%	61.49%	62.11%	62.11%	129.81%	110.56%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 2,260,351
RPS	12.41	11.23	10.29	10.18	5.87	3.96	3.63	22.72%
YoY %	10.51%	9.14%	1.08%	73.42%	48.23%	9.09%	-	-
Horiz. %	341.87%	309.37%	283.47%	280.44%	161.71%	109.09%	100.00%	-
EPS	3.19	2.30	1.70	1.63	1.93	1.32	1.09	19.58%
YoY %	38.70%	35.29%	4.29%	-15.54%	46.21%	21.10%	-	-
Horiz. %	292.66%	211.01%	155.96%	149.54%	177.06%	121.10%	100.00%	-
DPS	5.96	5.89	2.70	5.47	5.48	2.71	2.77	13.61%
YoY %	1.19%	118.15%	-50.64%	-0.18%	102.21%	-2.17%	-	-
Horiz. %	215.16%	212.64%	97.47%	197.47%	197.83%	97.83%	100.00%	-
NAPS	0.6919	0.5828	0.2704	0.2734	0.5725	0.4819	0.4452	7.62%
YoY %	18.72%	115.53%	-1.10%	-52.24%	18.80%	8.24%	-	-
Horiz. %	155.41%	130.91%	60.74%	61.41%	128.59%	108.24%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.95	2.00	3.62	2.99	2.83	2.68	2.22	-
P/RPS	9.38	10.48	9.52	8.03	13.21	18.33	16.90	-9.34%
YoY %	-10.50%	10.08%	18.56%	-39.21%	-27.93%	8.46%	-	-
Horiz. %	55.50%	62.01%	56.33%	47.51%	78.17%	108.46%	100.00%	-
P/EPS	36.50	51.15	57.54	50.24	40.26	55.06	56.57	-7.03%
YoY %	-28.64%	-11.11%	14.53%	24.79%	-26.88%	-2.67%	-	-
Horiz. %	64.52%	90.42%	101.71%	88.81%	71.17%	97.33%	100.00%	-
EY	2.74	1.95	1.74	1.99	2.48	1.82	1.77	7.55%
YoY %	40.51%	12.07%	-12.56%	-19.76%	36.26%	2.82%	-	-
Horiz. %	154.80%	110.17%	98.31%	112.43%	140.11%	102.82%	100.00%	-
DY	5.13	5.00	2.76	6.69	7.07	3.73	4.50	2.20%
YoY %	2.60%	81.16%	-58.74%	-5.37%	89.54%	-17.11%	-	-
Horiz. %	114.00%	111.11%	61.33%	148.67%	157.11%	82.89%	100.00%	-
P/NAPS	1.68	2.02	3.62	2.99	1.35	1.51	1.38	3.33%
YoY %	-16.83%	-44.20%	21.07%	121.48%	-10.60%	9.42%	-	-
Horiz. %	121.74%	146.38%	262.32%	216.67%	97.83%	109.42%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	30/08/01	29/08/00	-
Price	1.97	2.10	1.69	3.30	2.56	2.62	2.37	-
P/RPS	9.47	11.00	4.44	8.86	11.95	17.92	18.04	-10.17%
YoY %	-13.91%	147.75%	-49.89%	-25.86%	-33.31%	-0.67%	-	-
Horiz. %	52.49%	60.98%	24.61%	49.11%	66.24%	99.33%	100.00%	-
P/EPS	36.87	53.71	26.86	55.45	36.42	53.83	60.39	-7.89%
YoY %	-31.35%	99.96%	-51.56%	52.25%	-32.34%	-10.86%	-	-
Horiz. %	61.05%	88.94%	44.48%	91.82%	60.31%	89.14%	100.00%	-
EY	2.71	1.86	3.72	1.80	2.75	1.86	1.66	8.50%
YoY %	45.70%	-50.00%	106.67%	-34.55%	47.85%	12.05%	-	-
Horiz. %	163.25%	112.05%	224.10%	108.43%	165.66%	112.05%	100.00%	-
DY	5.08	4.76	5.92	6.06	7.81	3.82	4.22	3.13%
YoY %	6.72%	-19.59%	-2.31%	-22.41%	104.45%	-9.48%	-	-
Horiz. %	120.38%	112.80%	140.28%	143.60%	185.07%	90.52%	100.00%	-
P/NAPS	1.70	2.12	1.69	3.30	1.22	1.47	1.47	2.45%
YoY %	-19.81%	25.44%	-48.79%	170.49%	-17.01%	0.00%	-	-
Horiz. %	115.65%	144.22%	114.97%	224.49%	82.99%	100.00%	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

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