[YTLPOWR] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 19.23%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,203,722 2,836,784 1,350,609 856,701 1,049,300 1,140,540 1,060,450 108.84%
PBT 318,924 543,761 312,928 284,386 245,798 368,568 359,228 -7.62%
Tax -87,953 -513,977 -91,552 -69,329 -65,421 -87,920 -81,639 5.08%
NP 230,971 29,784 221,376 215,057 180,377 280,648 277,589 -11.52%
-
NP to SH 231,097 29,796 221,376 215,057 180,377 280,648 277,589 -11.49%
-
Tax Rate 27.58% 94.52% 29.26% 24.38% 26.62% 23.85% 22.73% -
Total Cost 2,972,751 2,807,000 1,129,233 641,644 868,923 859,892 782,861 143.19%
-
Net Worth 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 6,080,520 2.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 220,512 112,812 217,889 213,916 244,486 198,696 198,277 7.33%
Div Payout % 95.42% 378.62% 98.43% 99.47% 135.54% 70.80% 71.43% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 6,080,520 2.30%
NOSH 5,880,330 6,000,666 5,810,393 5,704,429 5,433,042 5,298,563 5,287,409 7.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.21% 1.05% 16.39% 25.10% 17.19% 24.61% 26.18% -
ROE 3.67% 0.50% 3.89% 3.77% 2.89% 4.38% 4.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.48 47.27 23.24 15.02 19.31 21.53 20.06 94.53%
EPS 3.93 0.51 3.81 3.77 3.32 5.29 5.25 -17.54%
DPS 3.75 1.88 3.75 3.75 4.50 3.75 3.75 0.00%
NAPS 1.07 1.00 0.98 1.00 1.15 1.21 1.15 -4.68%
Adjusted Per Share Value based on latest NOSH - 5,704,429
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.75 34.32 16.34 10.36 12.69 13.80 12.83 108.80%
EPS 2.80 0.36 2.68 2.60 2.18 3.39 3.36 -11.43%
DPS 2.67 1.36 2.64 2.59 2.96 2.40 2.40 7.35%
NAPS 0.7611 0.7259 0.6888 0.69 0.7558 0.7755 0.7355 2.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.17 2.16 1.92 1.90 1.77 1.85 2.43 -
P/RPS 3.98 4.57 8.26 12.65 9.16 8.59 12.12 -52.36%
P/EPS 55.22 435.01 50.39 50.40 53.31 34.93 46.29 12.46%
EY 1.81 0.23 1.98 1.98 1.88 2.86 2.16 -11.10%
DY 1.73 0.87 1.95 1.97 2.54 2.03 1.54 8.05%
P/NAPS 2.03 2.16 1.96 1.90 1.54 1.53 2.11 -2.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 19/02/09 21/11/08 22/08/08 22/05/08 -
Price 2.20 2.12 2.09 1.86 1.71 1.78 2.15 -
P/RPS 4.04 4.48 8.99 12.38 8.85 8.27 10.72 -47.79%
P/EPS 55.98 426.95 54.86 49.34 51.51 33.61 40.95 23.15%
EY 1.79 0.23 1.82 2.03 1.94 2.98 2.44 -18.64%
DY 1.70 0.89 1.79 2.02 2.63 2.11 1.74 -1.53%
P/NAPS 2.06 2.12 2.13 1.86 1.49 1.47 1.87 6.65%

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