[YTLPOWR] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 20.5%
YoY- 36.26%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,576,605 3,484,279 3,753,395 3,351,098 3,134,702 3,203,722 2,836,784 16.65%
PBT 356,822 381,911 651,070 402,669 344,549 318,924 543,761 -24.42%
Tax -106,512 -112,151 -193,023 -101,015 -94,212 -87,953 -513,977 -64.88%
NP 250,310 269,760 458,047 301,654 250,337 230,971 29,784 311.76%
-
NP to SH 259,215 272,908 458,047 301,654 250,337 231,097 29,796 321.33%
-
Tax Rate 29.85% 29.37% 29.65% 25.09% 27.34% 27.58% 94.52% -
Total Cost 3,326,295 3,214,519 3,295,348 3,049,444 2,884,365 2,972,751 2,807,000 11.94%
-
Net Worth 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 20.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 135,367 270,027 133,539 255,350 232,943 220,512 112,812 12.88%
Div Payout % 52.22% 98.94% 29.15% 84.65% 93.05% 95.42% 378.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 20.26%
NOSH 7,200,416 7,200,738 7,103,162 6,809,345 6,211,835 5,880,330 6,000,666 12.88%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.00% 7.74% 12.20% 9.00% 7.99% 7.21% 1.05% -
ROE 3.27% 3.58% 6.45% 4.43% 3.66% 3.67% 0.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.67 48.39 52.84 49.21 50.46 54.48 47.27 3.34%
EPS 3.60 3.79 6.45 4.43 4.03 3.93 0.51 266.67%
DPS 1.88 3.75 1.88 3.75 3.75 3.75 1.88 0.00%
NAPS 1.10 1.06 1.00 1.00 1.10 1.07 1.00 6.54%
Adjusted Per Share Value based on latest NOSH - 6,809,345
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.26 42.15 45.40 40.53 37.92 38.75 34.31 16.66%
EPS 3.14 3.30 5.54 3.65 3.03 2.80 0.36 322.05%
DPS 1.64 3.27 1.62 3.09 2.82 2.67 1.36 13.25%
NAPS 0.958 0.9233 0.8592 0.8236 0.8265 0.7611 0.7258 20.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.44 2.29 2.21 2.19 2.24 2.17 2.16 -
P/RPS 4.91 4.73 4.18 4.45 4.44 3.98 4.57 4.88%
P/EPS 67.78 60.42 34.27 49.44 55.58 55.22 435.01 -70.94%
EY 1.48 1.66 2.92 2.02 1.80 1.81 0.23 244.78%
DY 0.77 1.64 0.85 1.71 1.67 1.73 0.87 -7.79%
P/NAPS 2.22 2.16 2.21 2.19 2.04 2.03 2.16 1.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 -
Price 2.30 2.50 2.29 2.19 2.16 2.20 2.12 -
P/RPS 4.63 5.17 4.33 4.45 4.28 4.04 4.48 2.21%
P/EPS 63.89 65.96 35.51 49.44 53.60 55.98 426.95 -71.71%
EY 1.57 1.52 2.82 2.02 1.87 1.79 0.23 258.58%
DY 0.82 1.50 0.82 1.71 1.74 1.70 0.89 -5.30%
P/NAPS 2.09 2.36 2.29 2.19 1.96 2.06 2.12 -0.94%

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