[YTLPOWR] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -40.42%
YoY- 18.09%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,265,065 3,336,610 3,576,605 3,484,279 3,753,395 3,351,098 3,134,702 22.85%
PBT 418,081 400,092 356,822 381,911 651,070 402,669 344,549 13.80%
Tax 5,520 -96,301 -106,512 -112,151 -193,023 -101,015 -94,212 -
NP 423,601 303,791 250,310 269,760 458,047 301,654 250,337 42.13%
-
NP to SH 496,134 335,911 259,215 272,908 458,047 301,654 250,337 57.97%
-
Tax Rate -1.32% 24.07% 29.85% 29.37% 29.65% 25.09% 27.34% -
Total Cost 3,841,464 3,032,819 3,326,295 3,214,519 3,295,348 3,049,444 2,884,365 21.11%
-
Net Worth 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 3.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 135,829 135,517 135,367 270,027 133,539 255,350 232,943 -30.27%
Div Payout % 27.38% 40.34% 52.22% 98.94% 29.15% 84.65% 93.05% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 3.79%
NOSH 7,224,992 7,208,390 7,200,416 7,200,738 7,103,162 6,809,345 6,211,835 10.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.93% 9.10% 7.00% 7.74% 12.20% 9.00% 7.99% -
ROE 6.87% 4.12% 3.27% 3.58% 6.45% 4.43% 3.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.03 46.29 49.67 48.39 52.84 49.21 50.46 11.05%
EPS 6.87 4.66 3.60 3.79 6.45 4.43 4.03 42.84%
DPS 1.88 1.88 1.88 3.75 1.88 3.75 3.75 -36.97%
NAPS 1.00 1.13 1.10 1.06 1.00 1.00 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 7,200,738
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.59 40.36 43.26 42.15 45.40 40.53 37.92 22.85%
EPS 6.00 4.06 3.14 3.30 5.54 3.65 3.03 57.88%
DPS 1.64 1.64 1.64 3.27 1.62 3.09 2.82 -30.39%
NAPS 0.8739 0.9853 0.958 0.9233 0.8592 0.8236 0.8265 3.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.20 2.30 2.44 2.29 2.21 2.19 2.24 -
P/RPS 3.73 4.97 4.91 4.73 4.18 4.45 4.44 -10.99%
P/EPS 32.04 49.36 67.78 60.42 34.27 49.44 55.58 -30.80%
EY 3.12 2.03 1.48 1.66 2.92 2.02 1.80 44.44%
DY 0.85 0.82 0.77 1.64 0.85 1.71 1.67 -36.33%
P/NAPS 2.20 2.04 2.22 2.16 2.21 2.19 2.04 5.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 1.89 2.22 2.30 2.50 2.29 2.19 2.16 -
P/RPS 3.20 4.80 4.63 5.17 4.33 4.45 4.28 -17.66%
P/EPS 27.52 47.64 63.89 65.96 35.51 49.44 53.60 -35.95%
EY 3.63 2.10 1.57 1.52 2.82 2.02 1.87 55.80%
DY 0.99 0.85 0.82 1.50 0.82 1.71 1.74 -31.40%
P/NAPS 1.89 1.96 2.09 2.36 2.29 2.19 1.96 -2.40%

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