[YTLPOWR] YoY 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- -6.28%
YoY- 24.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 890,673 922,179 863,984 732,355 346,564 332,933 326,602 18.19%
PBT 287,555 258,261 219,168 170,241 155,114 144,018 135,854 13.30%
Tax -70,212 -77,956 -60,947 -35,990 -47,270 -39,779 -38,113 10.71%
NP 217,343 180,305 158,221 134,251 107,844 104,239 97,741 14.24%
-
NP to SH 217,343 180,305 158,221 134,251 107,844 104,239 97,741 14.24%
-
Tax Rate 24.42% 30.18% 27.81% 21.14% 30.47% 27.62% 28.05% -
Total Cost 673,330 741,874 705,763 598,104 238,720 228,694 228,861 19.69%
-
Net Worth 5,371,970 4,676,359 4,327,411 4,610,640 4,123,446 3,897,632 4,005,778 5.01%
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 5,371,970 4,676,359 4,327,411 4,610,640 4,123,446 3,897,632 4,005,778 5.01%
NOSH 4,928,412 4,820,989 2,253,860 2,260,117 2,265,630 2,266,065 2,289,016 13.62%
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 24.40% 19.55% 18.31% 18.33% 31.12% 31.31% 29.93% -
ROE 4.05% 3.86% 3.66% 2.91% 2.62% 2.67% 2.44% -
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 18.07 19.13 38.33 32.40 15.30 14.69 14.27 4.01%
EPS 4.41 3.74 7.02 5.94 4.76 4.60 4.27 0.53%
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 10.77 11.16 10.45 8.86 4.19 4.03 3.95 18.18%
EPS 2.63 2.18 1.91 1.62 1.30 1.26 1.18 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.5657 0.5235 0.5577 0.4988 0.4715 0.4846 5.00%
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 12.01 10.04 8.77 8.64 19.09 16.34 22.29 -9.78%
P/EPS 49.21 51.34 47.86 47.14 61.34 52.17 74.47 -6.66%
EY 2.03 1.95 2.09 2.12 1.63 1.92 1.34 7.16%
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 11.62 10.30 9.23 9.01 18.24 19.06 18.43 -7.39%
P/EPS 47.62 52.67 50.43 49.16 58.61 60.87 61.59 -4.19%
EY 2.10 1.90 1.98 2.03 1.71 1.64 1.62 4.41%
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