[YTLPOWR] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.89%
YoY- -24.29%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,525,817 8,247,816 6,093,394 4,397,150 4,106,991 4,253,495 4,242,518 82.96%
PBT 1,520,162 1,459,999 1,386,873 1,211,680 1,257,980 1,313,729 1,385,701 6.35%
Tax -787,694 -762,811 -740,279 -314,222 -304,309 -329,573 -346,855 72.51%
NP 732,468 697,188 646,594 897,458 953,671 984,156 1,038,846 -20.73%
-
NP to SH 732,606 697,326 646,606 897,458 953,671 984,156 1,038,846 -20.72%
-
Tax Rate 51.82% 52.25% 53.38% 25.93% 24.19% 25.09% 25.03% -
Total Cost 9,793,349 7,550,628 5,446,800 3,499,692 3,153,320 3,269,339 3,203,672 110.20%
-
Net Worth 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 4.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 784,158 765,130 789,105 874,988 855,377 832,494 588,007 21.09%
Div Payout % 107.04% 109.72% 122.04% 97.50% 89.69% 84.59% 56.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 4.32%
NOSH 6,211,835 5,880,330 6,000,666 5,810,393 5,704,429 5,433,042 5,298,563 11.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 8.45% 10.61% 20.41% 23.22% 23.14% 24.49% -
ROE 10.72% 11.08% 10.78% 15.76% 16.72% 15.75% 16.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 169.45 140.26 101.55 75.68 72.00 78.29 80.07 64.60%
EPS 11.79 11.86 10.78 15.45 16.72 18.11 19.61 -28.69%
DPS 12.62 13.01 13.15 15.06 14.99 15.32 11.10 8.90%
NAPS 1.10 1.07 1.00 0.98 1.00 1.15 1.21 -6.14%
Adjusted Per Share Value based on latest NOSH - 5,810,393
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.32 99.76 73.70 53.19 49.68 51.45 51.32 82.95%
EPS 8.86 8.43 7.82 10.86 11.54 11.90 12.57 -20.74%
DPS 9.49 9.25 9.54 10.58 10.35 10.07 7.11 21.16%
NAPS 0.8265 0.7611 0.7258 0.6888 0.69 0.7557 0.7755 4.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.24 2.17 2.16 1.92 1.90 1.77 1.85 -
P/RPS 1.32 1.55 2.13 2.54 2.64 2.26 2.31 -31.06%
P/EPS 18.99 18.30 20.05 12.43 11.36 9.77 9.44 59.15%
EY 5.27 5.46 4.99 8.04 8.80 10.23 10.60 -37.16%
DY 5.64 6.00 6.09 7.84 7.89 8.66 6.00 -4.03%
P/NAPS 2.04 2.03 2.16 1.96 1.90 1.54 1.53 21.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 21/11/08 22/08/08 -
Price 2.16 2.20 2.12 2.09 1.86 1.71 1.78 -
P/RPS 1.27 1.57 2.09 2.76 2.58 2.18 2.22 -31.01%
P/EPS 18.31 18.55 19.67 13.53 11.13 9.44 9.08 59.40%
EY 5.46 5.39 5.08 7.39 8.99 10.59 11.01 -37.26%
DY 5.84 5.91 6.20 7.21 8.06 8.96 6.23 -4.20%
P/NAPS 1.96 2.06 2.12 2.13 1.86 1.49 1.47 21.07%

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