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

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 4.16%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,555,414 15,454,324 14,121,768 12,676,848 3,812,002 4,083,056 3,871,868 27.37%
PBT 1,320,028 1,395,692 1,477,466 1,326,946 1,060,368 1,315,810 1,145,270 2.39%
Tax -312,434 -401,328 -437,326 -364,330 -269,500 -354,592 -259,646 3.12%
NP 1,007,594 994,364 1,040,140 962,616 790,868 961,218 885,624 2.17%
-
NP to SH 1,017,780 1,119,990 1,064,246 962,868 790,868 961,218 885,624 2.34%
-
Tax Rate 23.67% 28.75% 29.60% 27.46% 25.42% 26.95% 22.67% -
Total Cost 15,547,820 14,459,960 13,081,628 11,714,232 3,021,134 3,121,838 2,986,244 31.61%
-
Net Worth 9,828,348 9,043,847 7,920,640 6,652,982 5,569,493 6,217,847 6,213,175 7.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 136,868 406,611 810,785 907,224 417,711 382,244 369,831 -15.25%
Div Payout % 13.45% 36.30% 76.18% 94.22% 52.82% 39.77% 41.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,828,348 9,043,847 7,920,640 6,652,982 5,569,493 6,217,847 6,213,175 7.93%
NOSH 7,280,257 7,235,077 7,200,581 6,048,165 5,569,493 5,096,595 4,931,091 6.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.09% 6.43% 7.37% 7.59% 20.75% 23.54% 22.87% -
ROE 10.36% 12.38% 13.44% 14.47% 14.20% 15.46% 14.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 227.40 213.60 196.12 209.60 68.44 80.11 78.52 19.37%
EPS 13.98 15.48 14.78 15.92 14.20 18.86 17.96 -4.08%
DPS 1.88 5.62 11.26 15.00 7.50 7.50 7.50 -20.57%
NAPS 1.35 1.25 1.10 1.10 1.00 1.22 1.26 1.15%
Adjusted Per Share Value based on latest NOSH - 6,211,835
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 200.25 186.93 170.82 153.34 46.11 49.39 46.83 27.37%
EPS 12.31 13.55 12.87 11.65 9.57 11.63 10.71 2.34%
DPS 1.66 4.92 9.81 10.97 5.05 4.62 4.47 -15.20%
NAPS 1.1888 1.0939 0.9581 0.8047 0.6737 0.7521 0.7515 7.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.56 1.78 2.44 2.24 1.90 2.70 2.07 -
P/RPS 0.69 0.83 1.24 1.07 2.78 3.37 2.64 -20.02%
P/EPS 11.16 11.50 16.51 14.07 13.38 14.32 11.53 -0.54%
EY 8.96 8.70 6.06 7.11 7.47 6.99 8.68 0.53%
DY 1.21 3.16 4.61 6.70 3.95 2.78 3.62 -16.67%
P/NAPS 1.16 1.42 2.22 2.04 1.90 2.21 1.64 -5.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 1.54 1.90 2.30 2.16 1.86 2.50 2.27 -
P/RPS 0.68 0.89 1.17 1.03 2.72 3.12 2.89 -21.41%
P/EPS 11.02 12.27 15.56 13.57 13.10 13.26 12.64 -2.25%
EY 9.08 8.15 6.43 7.37 7.63 7.54 7.91 2.32%
DY 1.22 2.96 4.90 6.94 4.03 3.00 3.30 -15.26%
P/NAPS 1.14 1.52 2.09 1.96 1.86 2.05 1.80 -7.32%

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