[YTLPOWR] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 20.5%
YoY- 36.26%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,652,547 3,985,417 3,336,610 3,351,098 1,350,609 1,060,450 964,578 24.82%
PBT 336,569 351,900 400,092 402,669 312,928 359,228 381,906 -2.08%
Tax -78,747 -81,003 -96,301 -101,015 -91,552 -81,639 -76,188 0.55%
NP 257,822 270,897 303,791 301,654 221,376 277,589 305,718 -2.79%
-
NP to SH 256,161 262,831 335,911 301,654 221,376 277,589 305,718 -2.90%
-
Tax Rate 23.40% 23.02% 24.07% 25.09% 29.26% 22.73% 19.95% -
Total Cost 3,394,725 3,714,520 3,032,819 3,049,444 1,129,233 782,861 658,860 31.38%
-
Net Worth 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 6,080,520 5,852,027 9.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 68,248 135,517 255,350 217,889 198,277 189,181 -
Div Payout % - 25.97% 40.34% 84.65% 98.43% 71.43% 61.88% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 6,080,520 5,852,027 9.14%
NOSH 7,277,301 7,260,525 7,208,390 6,809,345 5,810,393 5,287,409 5,044,851 6.29%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.06% 6.80% 9.10% 9.00% 16.39% 26.18% 31.69% -
ROE 2.59% 2.85% 4.12% 4.43% 3.89% 4.57% 5.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.19 54.89 46.29 49.21 23.24 20.06 19.12 17.43%
EPS 3.52 3.62 4.66 4.43 3.81 5.25 6.06 -8.64%
DPS 0.00 0.94 1.88 3.75 3.75 3.75 3.75 -
NAPS 1.36 1.27 1.13 1.00 0.98 1.15 1.16 2.68%
Adjusted Per Share Value based on latest NOSH - 6,809,345
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.18 48.21 40.36 40.54 16.34 12.83 11.67 24.81%
EPS 3.10 3.18 4.06 3.65 2.68 3.36 3.70 -2.90%
DPS 0.00 0.83 1.64 3.09 2.64 2.40 2.29 -
NAPS 1.1972 1.1154 0.9853 0.8237 0.6888 0.7355 0.7079 9.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.46 1.85 2.30 2.19 1.92 2.43 2.32 -
P/RPS 2.91 3.37 4.97 4.45 8.26 12.12 12.13 -21.15%
P/EPS 41.48 51.10 49.36 49.44 50.39 46.29 38.28 1.34%
EY 2.41 1.96 2.03 2.02 1.98 2.16 2.61 -1.31%
DY 0.00 0.51 0.82 1.71 1.95 1.54 1.62 -
P/NAPS 1.07 1.46 2.04 2.19 1.96 2.11 2.00 -9.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 1.51 1.66 2.22 2.19 2.09 2.15 2.42 -
P/RPS 3.01 3.02 4.80 4.45 8.99 10.72 12.66 -21.27%
P/EPS 42.90 45.86 47.64 49.44 54.86 40.95 39.93 1.20%
EY 2.33 2.18 2.10 2.02 1.82 2.44 2.50 -1.16%
DY 0.00 0.57 0.85 1.71 1.79 1.74 1.55 -
P/NAPS 1.11 1.31 1.96 2.19 2.13 1.87 2.09 -10.00%

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