[YTLPOWR] YoY TTM Result on 30-Sep-2010 [#1]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 3.37%
YoY- 83.98%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 15,638,000 16,413,616 14,814,132 13,723,474 8,247,816 4,253,495 4,146,998 24.73%
PBT 1,246,747 1,408,022 1,472,796 1,780,199 1,459,999 1,313,729 1,328,602 -1.05%
Tax -233,035 -209,369 -284,939 -500,401 -762,811 -329,573 -138,466 9.05%
NP 1,013,712 1,198,653 1,187,857 1,279,798 697,188 984,156 1,190,136 -2.63%
-
NP to SH 1,036,786 1,238,816 1,337,459 1,282,946 697,326 984,156 1,190,136 -2.27%
-
Tax Rate 18.69% 14.87% 19.35% 28.11% 52.25% 25.09% 10.42% -
Total Cost 14,624,288 15,214,963 13,626,275 12,443,676 7,550,628 3,269,339 2,956,862 30.49%
-
Net Worth 10,750,886 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 6,373,833 9.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 273,190 542,449 891,861 765,130 832,494 629,135 -
Div Payout % - 22.05% 40.56% 69.52% 109.72% 84.59% 52.86% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 10,750,886 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 6,373,833 9.09%
NOSH 7,072,951 7,285,475 7,219,911 7,200,738 5,880,330 5,433,042 5,099,067 5.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.48% 7.30% 8.02% 9.33% 8.45% 23.14% 28.70% -
ROE 9.64% 12.78% 15.06% 16.81% 11.08% 15.75% 18.67% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 221.10 225.29 205.18 190.58 140.26 78.29 81.33 18.12%
EPS 14.66 17.00 18.52 17.82 11.86 18.11 23.34 -7.45%
DPS 0.00 3.76 7.52 12.39 13.01 15.32 12.34 -
NAPS 1.52 1.33 1.23 1.06 1.07 1.15 1.25 3.31%
Adjusted Per Share Value based on latest NOSH - 7,200,738
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 189.16 198.54 179.19 166.00 99.76 51.45 50.16 24.73%
EPS 12.54 14.98 16.18 15.52 8.43 11.90 14.40 -2.27%
DPS 0.00 3.30 6.56 10.79 9.25 10.07 7.61 -
NAPS 1.3004 1.1721 1.0742 0.9233 0.7611 0.7557 0.771 9.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.78 1.66 1.70 2.29 2.17 1.77 2.39 -
P/RPS 0.81 0.74 0.83 1.20 1.55 2.26 2.94 -19.31%
P/EPS 12.14 9.76 9.18 12.85 18.30 9.77 10.24 2.87%
EY 8.24 10.24 10.90 7.78 5.46 10.23 9.77 -2.79%
DY 0.00 2.27 4.42 5.41 6.00 8.66 5.16 -
P/NAPS 1.17 1.25 1.38 2.16 2.03 1.54 1.91 -7.83%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 21/11/08 22/11/07 -
Price 1.94 1.53 1.80 2.50 2.20 1.71 2.55 -
P/RPS 0.88 0.68 0.88 1.31 1.57 2.18 3.14 -19.08%
P/EPS 13.23 9.00 9.72 14.03 18.55 9.44 10.93 3.23%
EY 7.56 11.11 10.29 7.13 5.39 10.59 9.15 -3.12%
DY 0.00 2.46 4.18 4.95 5.91 8.96 4.84 -
P/NAPS 1.28 1.15 1.46 2.36 2.06 1.49 2.04 -7.46%

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