[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 42.96%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,716,500 14,543,408 13,937,116 12,814,888 4,197,200 4,153,292 3,837,332 27.76%
PBT 1,257,388 1,191,204 1,527,644 1,275,696 983,192 1,271,080 1,143,700 1.59%
Tax -250,000 -350,584 -448,604 -351,812 -261,684 -330,812 -261,380 -0.73%
NP 1,007,388 840,620 1,079,040 923,884 721,508 940,268 882,320 2.23%
-
NP to SH 1,011,224 984,796 1,091,632 924,388 721,508 940,268 882,320 2.29%
-
Tax Rate 19.88% 29.43% 29.37% 27.58% 26.62% 26.03% 22.85% -
Total Cost 15,709,112 13,702,788 12,858,076 11,891,004 3,475,692 3,213,024 2,955,012 32.07%
-
Net Worth 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 6,373,833 5,993,488 8.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 273,933 542,937 1,080,110 882,049 977,947 - - -
Div Payout % 27.09% 55.13% 98.94% 95.42% 135.54% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 6,373,833 5,993,488 8.32%
NOSH 7,285,475 7,219,911 7,200,738 5,880,330 5,433,042 5,099,067 4,912,695 6.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.03% 5.78% 7.74% 7.21% 17.19% 22.64% 22.99% -
ROE 10.44% 11.09% 14.30% 14.69% 11.55% 14.75% 14.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.45 201.43 193.55 217.93 77.25 81.45 78.11 19.65%
EPS 13.88 13.64 15.16 15.72 13.28 18.44 17.96 -4.20%
DPS 3.76 7.52 15.00 15.00 18.00 0.00 0.00 -
NAPS 1.33 1.23 1.06 1.07 1.15 1.25 1.22 1.44%
Adjusted Per Share Value based on latest NOSH - 5,880,330
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 202.20 175.92 168.58 155.01 50.77 50.24 46.42 27.76%
EPS 12.23 11.91 13.20 11.18 8.73 11.37 10.67 2.29%
DPS 3.31 6.57 13.06 10.67 11.83 0.00 0.00 -
NAPS 1.1721 1.0742 0.9233 0.7611 0.7557 0.771 0.725 8.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.66 1.70 2.29 2.17 1.77 2.39 1.96 -
P/RPS 0.72 0.84 1.18 1.00 2.29 2.93 2.51 -18.77%
P/EPS 11.96 12.46 15.11 13.80 13.33 12.96 10.91 1.54%
EY 8.36 8.02 6.62 7.24 7.50 7.72 9.16 -1.51%
DY 2.27 4.42 6.55 6.91 10.17 0.00 0.00 -
P/NAPS 1.25 1.38 2.16 2.03 1.54 1.91 1.61 -4.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 19/11/09 21/11/08 22/11/07 23/11/06 -
Price 1.53 1.80 2.50 2.20 1.71 2.55 2.27 -
P/RPS 0.67 0.89 1.29 1.01 2.21 3.13 2.91 -21.69%
P/EPS 11.02 13.20 16.49 13.99 12.88 13.83 12.64 -2.25%
EY 9.07 7.58 6.06 7.15 7.77 7.23 7.91 2.30%
DY 2.46 4.18 6.00 6.82 10.53 0.00 0.00 -
P/NAPS 1.15 1.46 2.36 2.06 1.49 2.04 1.86 -7.69%

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