[YTLPOWR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 0.69%
YoY- 76.33%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,814,132 14,662,559 14,150,889 14,165,377 13,723,474 13,442,917 12,526,306 11.82%
PBT 1,472,796 1,556,906 1,789,895 1,792,472 1,780,199 1,717,212 1,609,903 -5.75%
Tax -284,939 -309,444 -507,987 -512,701 -500,401 -476,203 -797,157 -49.60%
NP 1,187,857 1,247,462 1,281,908 1,279,771 1,279,798 1,241,009 812,746 28.75%
-
NP to SH 1,337,459 1,364,168 1,326,081 1,291,824 1,282,946 1,241,135 812,884 39.32%
-
Tax Rate 19.35% 19.88% 28.38% 28.60% 28.11% 27.73% 49.52% -
Total Cost 13,626,275 13,415,097 12,868,981 12,885,606 12,443,676 12,201,908 11,713,560 10.59%
-
Net Worth 8,880,491 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 19.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 542,449 676,743 674,452 794,285 891,861 842,346 821,619 -24.15%
Div Payout % 40.56% 49.61% 50.86% 61.49% 69.52% 67.87% 101.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 8,880,491 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 19.34%
NOSH 7,219,911 7,224,992 7,208,390 7,200,416 7,200,738 7,103,162 6,809,345 3.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.02% 8.51% 9.06% 9.03% 9.33% 9.23% 6.49% -
ROE 15.06% 18.88% 16.28% 16.31% 16.81% 17.47% 11.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 205.18 202.94 196.31 196.73 190.58 189.25 183.96 7.54%
EPS 18.52 18.88 18.40 17.94 17.82 17.47 11.94 33.96%
DPS 7.52 9.39 9.39 11.03 12.39 11.86 12.07 -27.03%
NAPS 1.23 1.00 1.13 1.10 1.06 1.00 1.00 14.78%
Adjusted Per Share Value based on latest NOSH - 7,200,416
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 179.19 177.36 171.17 171.34 166.00 162.60 151.52 11.81%
EPS 16.18 16.50 16.04 15.63 15.52 15.01 9.83 39.36%
DPS 6.56 8.19 8.16 9.61 10.79 10.19 9.94 -24.17%
NAPS 1.0742 0.8739 0.9853 0.958 0.9233 0.8592 0.8236 19.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.70 2.20 2.30 2.44 2.29 2.21 2.19 -
P/RPS 0.83 1.08 1.17 1.24 1.20 1.17 1.19 -21.33%
P/EPS 9.18 11.65 12.50 13.60 12.85 12.65 18.35 -36.95%
EY 10.90 8.58 8.00 7.35 7.78 7.91 5.45 58.67%
DY 4.42 4.27 4.08 4.52 5.41 5.37 5.51 -13.65%
P/NAPS 1.38 2.20 2.04 2.22 2.16 2.21 2.19 -26.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 1.80 1.89 2.22 2.30 2.50 2.29 2.19 -
P/RPS 0.88 0.93 1.13 1.17 1.31 1.21 1.19 -18.20%
P/EPS 9.72 10.01 12.07 12.82 14.03 13.11 18.35 -34.50%
EY 10.29 9.99 8.29 7.80 7.13 7.63 5.45 52.70%
DY 4.18 4.97 4.23 4.80 4.95 5.18 5.51 -16.80%
P/NAPS 1.46 1.89 1.96 2.09 2.36 2.29 2.19 -23.66%

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