[YTLPOWR] YoY Cumulative 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- 108.33%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,277,707 7,727,162 7,060,884 6,338,424 1,906,001 2,041,528 1,935,934 27.37%
PBT 660,014 697,846 738,733 663,473 530,184 657,905 572,635 2.39%
Tax -156,217 -200,664 -218,663 -182,165 -134,750 -177,296 -129,823 3.12%
NP 503,797 497,182 520,070 481,308 395,434 480,609 442,812 2.17%
-
NP to SH 508,890 559,995 532,123 481,434 395,434 480,609 442,812 2.34%
-
Tax Rate 23.67% 28.75% 29.60% 27.46% 25.42% 26.95% 22.67% -
Total Cost 7,773,910 7,229,980 6,540,814 5,857,116 1,510,567 1,560,919 1,493,122 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 68,434 203,305 405,392 453,612 208,855 191,122 184,915 -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 5.18% 6.19% 6.72% 7.24% 7.10% 7.73% 7.13% -
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 113.70 106.80 98.06 104.80 34.22 40.06 39.26 19.37%
EPS 6.99 7.74 7.39 7.96 7.10 9.43 8.98 -4.08%
DPS 0.94 2.81 5.63 7.50 3.75 3.75 3.75 -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 100.13 93.47 85.41 76.67 23.05 24.69 23.42 27.36%
EPS 6.16 6.77 6.44 5.82 4.78 5.81 5.36 2.34%
DPS 0.83 2.46 4.90 5.49 2.53 2.31 2.24 -15.23%
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 1.37 1.67 2.49 2.14 5.55 6.74 5.27 -20.09%
P/EPS 22.32 23.00 33.02 28.14 26.76 28.63 23.05 -0.53%
EY 4.48 4.35 3.03 3.55 3.74 3.49 4.34 0.53%
DY 0.60 1.58 2.31 3.35 1.97 1.39 1.81 -16.79%
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 1.35 1.78 2.35 2.06 5.44 6.24 5.78 -21.50%
P/EPS 22.03 24.55 31.12 27.14 26.20 26.51 25.28 -2.26%
EY 4.54 4.07 3.21 3.69 3.82 3.77 3.96 2.30%
DY 0.61 1.48 2.45 3.47 2.02 1.50 1.65 -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