[YTLPOWR] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 6.54%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,692,600 3,534,832 3,219,601 2,399,433 1,329,952 1,286,127 605,000 -1.90%
PBT 1,071,552 892,600 782,058 734,739 603,685 575,847 272,659 -1.44%
Tax -307,297 -222,144 -199,084 -172,325 -171,620 -162,386 -76,765 -1.46%
NP 764,255 670,456 582,974 562,414 432,065 413,461 195,894 -1.43%
-
NP to SH 764,255 670,456 582,974 562,414 432,065 413,461 195,894 -1.43%
-
Tax Rate 28.68% 24.89% 25.46% 23.45% 28.43% 28.20% 28.15% -
Total Cost 2,928,345 2,864,376 2,636,627 1,837,019 897,887 872,666 409,106 -2.07%
-
Net Worth 5,549,452 4,789,027 2,256,805 4,842,620 4,188,162 4,075,977 3,963,160 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 486,657 223,522 452,070 452,896 223,837 228,605 - -100.00%
Div Payout % 63.68% 33.34% 77.55% 80.53% 51.81% 55.29% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 5,549,452 4,789,027 2,256,805 4,842,620 4,188,162 4,075,977 3,963,160 -0.35%
NOSH 4,867,941 4,560,978 2,256,805 2,262,906 2,227,745 2,277,082 2,290,844 -0.79%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.70% 18.97% 18.11% 23.44% 32.49% 32.15% 32.38% -
ROE 13.77% 14.00% 25.83% 11.61% 10.32% 10.14% 4.94% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 75.86 77.50 142.66 106.03 59.70 56.48 26.41 -1.11%
EPS 15.70 14.70 25.83 24.85 19.39 18.16 8.55 -0.64%
DPS 10.00 4.90 20.00 20.00 10.00 10.00 0.00 -100.00%
NAPS 1.14 1.05 1.00 2.14 1.88 1.79 1.73 0.44%
Adjusted Per Share Value based on latest NOSH - 2,262,906
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 44.67 42.76 38.95 29.03 16.09 15.56 7.32 -1.90%
EPS 9.24 8.11 7.05 6.80 5.23 5.00 2.37 -1.43%
DPS 5.89 2.70 5.47 5.48 2.71 2.77 0.00 -100.00%
NAPS 0.6713 0.5793 0.273 0.5858 0.5066 0.4931 0.4794 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.24 1.80 3.36 2.80 2.45 2.81 0.00 -
P/RPS 2.95 2.32 2.36 2.64 4.10 4.98 0.00 -100.00%
P/EPS 14.27 12.25 13.01 11.27 12.63 15.48 0.00 -100.00%
EY 7.01 8.17 7.69 8.88 7.92 6.46 0.00 -100.00%
DY 4.46 2.72 5.95 7.14 4.08 3.56 0.00 -100.00%
P/NAPS 1.96 1.71 3.36 1.31 1.30 1.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 - -
Price 2.21 1.80 3.40 2.80 2.32 2.79 0.00 -
P/RPS 2.91 2.32 2.38 2.64 3.89 4.94 0.00 -100.00%
P/EPS 14.08 12.25 13.16 11.27 11.96 15.37 0.00 -100.00%
EY 7.10 8.17 7.60 8.88 8.36 6.51 0.00 -100.00%
DY 4.52 2.72 5.88 7.14 4.31 3.58 0.00 -100.00%
P/NAPS 1.94 1.71 3.40 1.31 1.23 1.56 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