[YTLPOWR] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -3.1%
YoY- -21.41%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 15,328,837 14,165,377 10,525,817 4,106,991 4,173,602 3,852,313 3,692,600 26.76%
PBT 1,516,019 1,792,472 1,520,162 1,257,980 1,382,027 1,155,857 1,071,552 5.95%
Tax -291,445 -512,701 -787,694 -304,309 -168,581 -232,241 -307,297 -0.87%
NP 1,224,574 1,279,771 732,468 953,671 1,213,446 923,616 764,255 8.17%
-
NP to SH 1,392,040 1,291,824 732,606 953,671 1,213,446 923,616 764,255 10.50%
-
Tax Rate 19.22% 28.60% 51.82% 24.19% 12.20% 20.09% 28.68% -
Total Cost 14,104,263 12,885,606 9,793,349 3,153,320 2,960,156 2,928,697 2,928,345 29.93%
-
Net Worth 9,058,776 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 5,549,452 8.50%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 475,203 794,285 784,158 855,377 635,386 677,919 486,657 -0.39%
Div Payout % 34.14% 61.49% 107.04% 89.69% 52.36% 73.40% 63.68% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,058,776 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 5,549,452 8.50%
NOSH 7,247,020 7,200,416 6,211,835 5,704,429 5,094,232 4,927,538 4,867,941 6.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.99% 9.03% 6.96% 23.22% 29.07% 23.98% 20.70% -
ROE 15.37% 16.31% 10.72% 16.72% 19.52% 14.88% 13.77% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 211.52 196.73 169.45 72.00 81.93 78.18 75.86 18.62%
EPS 19.21 17.94 11.79 16.72 23.82 18.74 15.70 3.41%
DPS 6.58 11.03 12.62 14.99 12.50 13.75 10.00 -6.73%
NAPS 1.25 1.10 1.10 1.00 1.22 1.26 1.14 1.54%
Adjusted Per Share Value based on latest NOSH - 5,704,429
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 185.43 171.35 127.33 49.68 50.49 46.60 44.67 26.75%
EPS 16.84 15.63 8.86 11.54 14.68 11.17 9.24 10.51%
DPS 5.75 9.61 9.49 10.35 7.69 8.20 5.89 -0.39%
NAPS 1.0958 0.9581 0.8266 0.69 0.7518 0.751 0.6713 8.50%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.78 2.44 2.24 1.90 2.70 2.07 2.24 -
P/RPS 0.84 1.24 1.32 2.64 3.30 2.65 2.95 -18.88%
P/EPS 9.27 13.60 18.99 11.36 11.34 11.04 14.27 -6.93%
EY 10.79 7.35 5.27 8.80 8.82 9.06 7.01 7.44%
DY 3.70 4.52 5.64 7.89 4.63 6.64 4.46 -3.06%
P/NAPS 1.42 2.22 2.04 1.90 2.21 1.64 1.96 -5.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 -
Price 1.90 2.30 2.16 1.86 2.50 2.27 2.21 -
P/RPS 0.90 1.17 1.27 2.58 3.05 2.90 2.91 -17.75%
P/EPS 9.89 12.82 18.31 11.13 10.50 12.11 14.08 -5.71%
EY 10.11 7.80 5.46 8.99 9.53 8.26 7.10 6.06%
DY 3.46 4.80 5.84 8.06 5.00 6.06 4.52 -4.35%
P/NAPS 1.52 2.09 1.96 1.86 2.05 1.80 1.94 -3.98%

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