[YTLPOWR] QoQ Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 8.33%
YoY- 16.4%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,484,279 3,753,395 3,351,098 3,134,702 3,203,722 2,836,784 1,350,609 87.99%
PBT 381,911 651,070 402,669 344,549 318,924 543,761 312,928 14.18%
Tax -112,151 -193,023 -101,015 -94,212 -87,953 -513,977 -91,552 14.47%
NP 269,760 458,047 301,654 250,337 230,971 29,784 221,376 14.07%
-
NP to SH 272,908 458,047 301,654 250,337 231,097 29,796 221,376 14.95%
-
Tax Rate 29.37% 29.65% 25.09% 27.34% 27.58% 94.52% 29.26% -
Total Cost 3,214,519 3,295,348 3,049,444 2,884,365 2,972,751 2,807,000 1,129,233 100.72%
-
Net Worth 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 5,694,186 21.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 270,027 133,539 255,350 232,943 220,512 112,812 217,889 15.36%
Div Payout % 98.94% 29.15% 84.65% 93.05% 95.42% 378.62% 98.43% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 5,694,186 21.55%
NOSH 7,200,738 7,103,162 6,809,345 6,211,835 5,880,330 6,000,666 5,810,393 15.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.74% 12.20% 9.00% 7.99% 7.21% 1.05% 16.39% -
ROE 3.58% 6.45% 4.43% 3.66% 3.67% 0.50% 3.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.39 52.84 49.21 50.46 54.48 47.27 23.24 62.98%
EPS 3.79 6.45 4.43 4.03 3.93 0.51 3.81 -0.34%
DPS 3.75 1.88 3.75 3.75 3.75 1.88 3.75 0.00%
NAPS 1.06 1.00 1.00 1.10 1.07 1.00 0.98 5.36%
Adjusted Per Share Value based on latest NOSH - 6,211,835
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.15 45.40 40.54 37.92 38.75 34.32 16.34 87.98%
EPS 3.30 5.54 3.65 3.03 2.80 0.36 2.68 14.86%
DPS 3.27 1.62 3.09 2.82 2.67 1.36 2.64 15.32%
NAPS 0.9233 0.8592 0.8237 0.8266 0.7611 0.7259 0.6888 21.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.29 2.21 2.19 2.24 2.17 2.16 1.92 -
P/RPS 4.73 4.18 4.45 4.44 3.98 4.57 8.26 -31.01%
P/EPS 60.42 34.27 49.44 55.58 55.22 435.01 50.39 12.85%
EY 1.66 2.92 2.02 1.80 1.81 0.23 1.98 -11.07%
DY 1.64 0.85 1.71 1.67 1.73 0.87 1.95 -10.89%
P/NAPS 2.16 2.21 2.19 2.04 2.03 2.16 1.96 6.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 2.50 2.29 2.19 2.16 2.20 2.12 2.09 -
P/RPS 5.17 4.33 4.45 4.28 4.04 4.48 8.99 -30.82%
P/EPS 65.96 35.51 49.44 53.60 55.98 426.95 54.86 13.05%
EY 1.52 2.82 2.02 1.87 1.79 0.23 1.82 -11.30%
DY 1.50 0.82 1.71 1.74 1.70 0.89 1.79 -11.10%
P/NAPS 2.36 2.29 2.19 1.96 2.06 2.12 2.13 7.06%

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