[YTLPOWR] YoY Annualized Quarter 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- 3.99%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 15,616,772 13,863,325 12,919,362 4,342,146 4,135,970 3,867,349 3,643,225 27.42%
PBT 1,399,661 1,518,433 1,421,522 1,124,149 1,356,177 1,272,721 1,088,977 4.26%
Tax -375,556 -419,952 -377,573 -301,736 -345,246 -274,681 -274,281 5.37%
NP 1,024,105 1,098,481 1,043,949 822,413 1,010,930 998,040 814,696 3.88%
-
NP to SH 1,097,104 1,157,378 1,044,117 822,413 1,010,930 998,040 814,696 5.08%
-
Tax Rate 26.83% 27.66% 26.56% 26.84% 25.46% 21.58% 25.19% -
Total Cost 14,592,666 12,764,844 11,875,413 3,519,733 3,125,040 2,869,309 2,828,529 31.41%
-
Net Worth 9,206,973 8,140,069 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 9.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 362,479 720,360 944,237 621,328 515,780 248,021 - -
Div Payout % 33.04% 62.24% 90.43% 75.55% 51.02% 24.85% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 9,206,973 8,140,069 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 9.57%
NOSH 7,249,585 7,203,601 6,294,919 5,648,443 5,157,809 4,960,437 4,876,472 6.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.56% 7.92% 8.08% 18.94% 24.44% 25.81% 22.36% -
ROE 11.92% 14.22% 16.59% 14.86% 17.04% 17.34% 15.33% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 215.42 192.45 205.23 76.87 80.19 77.96 74.71 19.28%
EPS 15.13 16.07 16.59 14.56 19.60 20.12 16.71 -1.64%
DPS 5.00 10.00 15.00 11.00 10.00 5.00 0.00 -
NAPS 1.27 1.13 1.00 0.98 1.15 1.16 1.09 2.57%
Adjusted Per Share Value based on latest NOSH - 5,810,393
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 188.90 167.69 156.27 52.52 50.03 46.78 44.07 27.42%
EPS 13.27 14.00 12.63 9.95 12.23 12.07 9.85 5.08%
DPS 4.38 8.71 11.42 7.52 6.24 3.00 0.00 -
NAPS 1.1137 0.9846 0.7614 0.6696 0.7175 0.696 0.6429 9.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.85 2.30 2.19 1.92 2.43 2.32 2.17 -
P/RPS 0.86 1.20 1.07 2.50 3.03 2.98 2.90 -18.32%
P/EPS 12.22 14.32 13.20 13.19 12.40 11.53 12.99 -1.01%
EY 8.18 6.99 7.57 7.58 8.07 8.67 7.70 1.01%
DY 2.70 4.35 6.85 5.73 4.12 2.16 0.00 -
P/NAPS 1.46 2.04 2.19 1.96 2.11 2.00 1.99 -5.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 -
Price 1.66 2.22 2.19 2.09 2.15 2.42 2.10 -
P/RPS 0.77 1.15 1.07 2.72 2.68 3.10 2.81 -19.39%
P/EPS 10.97 13.82 13.20 14.35 10.97 12.03 12.57 -2.24%
EY 9.12 7.24 7.57 6.97 9.12 8.31 7.96 2.29%
DY 3.01 4.50 6.85 5.26 4.65 2.07 0.00 -
P/NAPS 1.31 1.96 2.19 2.13 1.87 2.09 1.93 -6.24%

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