[YTLPOWR] YoY 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- 8.33%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 4,098,582 4,091,310 3,576,605 3,134,702 856,701 1,003,205 976,601 26.97%
PBT 345,667 400,045 356,822 344,549 284,386 340,135 286,710 3.16%
Tax -93,717 -113,018 -106,512 -94,212 -69,329 -94,593 -64,478 6.42%
NP 251,950 287,027 250,310 250,337 215,057 245,542 222,232 2.11%
-
NP to SH 256,084 313,796 259,215 250,337 215,057 245,542 222,232 2.38%
-
Tax Rate 27.11% 28.25% 29.85% 27.34% 24.38% 27.81% 22.49% -
Total Cost 3,846,632 3,804,283 3,326,295 2,884,365 641,644 757,663 754,369 31.16%
-
Net Worth 9,821,403 9,058,776 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 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 - 68,121 135,367 232,943 213,916 191,033 184,782 -
Div Payout % - 21.71% 52.22% 93.05% 99.47% 77.80% 83.15% -
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 9,821,403 9,058,776 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 7.93%
NOSH 7,275,113 7,247,020 7,200,416 6,211,835 5,704,429 5,094,232 4,927,538 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 6.15% 7.02% 7.00% 7.99% 25.10% 24.48% 22.76% -
ROE 2.61% 3.46% 3.27% 3.66% 3.77% 3.95% 3.58% -
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 56.34 56.46 49.67 50.46 15.02 19.69 19.82 19.00%
EPS 3.52 4.33 3.60 4.03 3.77 4.82 4.51 -4.04%
DPS 0.00 0.94 1.88 3.75 3.75 3.75 3.75 -
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 49.58 49.49 43.26 37.92 10.36 12.13 11.81 26.98%
EPS 3.10 3.80 3.14 3.03 2.60 2.97 2.69 2.39%
DPS 0.00 0.82 1.64 2.82 2.59 2.31 2.24 -
NAPS 1.188 1.0957 0.9581 0.8265 0.69 0.7518 0.751 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 2.77 3.15 4.91 4.44 12.65 13.71 10.44 -19.82%
P/EPS 44.32 41.11 67.78 55.58 50.40 56.02 45.90 -0.58%
EY 2.26 2.43 1.48 1.80 1.98 1.79 2.18 0.60%
DY 0.00 0.53 0.77 1.67 1.97 1.39 1.81 -
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 2.73 3.37 4.63 4.28 12.38 12.69 11.45 -21.23%
P/EPS 43.75 43.88 63.89 53.60 49.34 51.87 50.33 -2.30%
EY 2.29 2.28 1.57 1.87 2.03 1.93 1.99 2.36%
DY 0.00 0.49 0.82 1.74 2.02 1.50 1.65 -
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