[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 42.96%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,442,917 12,919,362 12,676,848 12,814,888 6,093,394 4,342,146 3,812,002 132.21%
PBT 1,717,212 1,421,522 1,326,946 1,275,696 1,386,872 1,124,149 1,060,368 38.02%
Tax -476,203 -377,573 -364,330 -351,812 -740,279 -301,736 -269,500 46.31%
NP 1,241,009 1,043,949 962,616 923,884 646,593 822,413 790,868 35.14%
-
NP to SH 1,241,135 1,044,117 962,868 924,388 646,605 822,413 790,868 35.15%
-
Tax Rate 27.73% 26.56% 27.46% 27.58% 53.38% 26.84% 25.42% -
Total Cost 12,201,908 11,875,413 11,714,232 11,891,004 5,446,801 3,519,733 3,021,134 154.26%
-
Net Worth 6,560,778 6,294,919 6,652,982 6,291,954 5,922,142 5,535,474 5,569,493 11.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 852,901 944,237 907,224 882,049 790,378 621,328 417,711 61.15%
Div Payout % 68.72% 90.43% 94.22% 95.42% 122.24% 75.55% 52.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 6,560,778 6,294,919 6,652,982 6,291,954 5,922,142 5,535,474 5,569,493 11.57%
NOSH 6,495,819 6,294,919 6,048,165 5,880,330 5,694,367 5,648,443 5,569,493 10.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.23% 8.08% 7.59% 7.21% 10.61% 18.94% 20.75% -
ROE 18.92% 16.59% 14.47% 14.69% 10.92% 14.86% 14.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 206.95 205.23 209.60 217.93 107.01 76.87 68.44 109.53%
EPS 19.10 16.59 15.92 15.72 11.35 14.56 14.20 21.91%
DPS 13.13 15.00 15.00 15.00 13.88 11.00 7.50 45.40%
NAPS 1.01 1.00 1.10 1.07 1.04 0.98 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 5,880,330
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 162.66 156.33 153.39 155.06 73.73 52.54 46.13 132.20%
EPS 15.02 12.63 11.65 11.19 7.82 9.95 9.57 35.16%
DPS 10.32 11.43 10.98 10.67 9.56 7.52 5.05 61.24%
NAPS 0.7939 0.7617 0.805 0.7613 0.7166 0.6698 0.6739 11.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.21 2.19 2.24 2.17 2.16 1.92 1.90 -
P/RPS 1.07 1.07 1.07 1.00 2.02 2.50 2.78 -47.17%
P/EPS 11.57 13.20 14.07 13.80 19.02 13.19 13.38 -9.25%
EY 8.65 7.57 7.11 7.24 5.26 7.58 7.47 10.30%
DY 5.94 6.85 6.70 6.91 6.43 5.73 3.95 31.35%
P/NAPS 2.19 2.19 2.04 2.03 2.08 1.96 1.90 9.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 2.29 2.19 2.16 2.20 2.12 2.09 1.86 -
P/RPS 1.11 1.07 1.03 1.01 1.98 2.72 2.72 -45.07%
P/EPS 11.99 13.20 13.57 13.99 18.67 14.35 13.10 -5.74%
EY 8.34 7.57 7.37 7.15 5.36 6.97 7.63 6.12%
DY 5.73 6.85 6.94 6.82 6.55 5.26 4.03 26.52%
P/NAPS 2.27 2.19 1.96 2.06 2.04 2.13 1.86 14.24%

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