[YTLPOWR] YoY Cumulative 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- 55.98%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,712,579 10,397,494 9,689,522 3,256,610 3,101,978 2,900,512 2,732,419 27.42%
PBT 1,049,746 1,138,825 1,066,142 843,112 1,017,133 954,541 816,733 4.26%
Tax -281,667 -314,964 -283,180 -226,302 -258,935 -206,011 -205,711 5.37%
NP 768,079 823,861 782,962 616,810 758,198 748,530 611,022 3.88%
-
NP to SH 822,828 868,034 783,088 616,810 758,198 748,530 611,022 5.08%
-
Tax Rate 26.83% 27.66% 26.56% 26.84% 25.46% 21.58% 25.19% -
Total Cost 10,944,500 9,573,633 8,906,560 2,639,800 2,343,780 2,151,982 2,121,397 31.41%
-
Net Worth 9,206,973 8,140,069 6,294,919 5,535,474 5,931,480 5,754,107 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 271,859 540,270 708,178 465,996 386,835 186,016 - -
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 5,754,107 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 8.94% 10.66% 12.44% 11.14% 12.78% 13.01% 11.50% -
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 161.56 144.34 153.93 57.66 60.14 58.47 56.03 19.28%
EPS 11.35 12.05 12.44 10.92 14.70 15.09 12.53 -1.63%
DPS 3.75 7.50 11.25 8.25 7.50 3.75 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 141.68 125.77 117.21 39.39 37.52 35.09 33.05 27.42%
EPS 9.95 10.50 9.47 7.46 9.17 9.05 7.39 5.07%
DPS 3.29 6.54 8.57 5.64 4.68 2.25 0.00 -
NAPS 1.1137 0.9847 0.7615 0.6696 0.7175 0.6961 0.643 9.57%
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 1.15 1.59 1.42 3.33 4.04 3.97 3.87 -18.29%
P/EPS 16.30 19.09 17.60 17.58 16.53 15.37 17.32 -1.00%
EY 6.14 5.24 5.68 5.69 6.05 6.50 5.77 1.04%
DY 2.03 3.26 5.14 4.30 3.09 1.62 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 1.03 1.54 1.42 3.63 3.57 4.14 3.75 -19.35%
P/EPS 14.63 18.42 17.60 19.14 14.63 16.04 16.76 -2.23%
EY 6.84 5.43 5.68 5.22 6.84 6.24 5.97 2.29%
DY 2.26 3.38 5.14 3.95 3.49 1.55 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