[YTLPOWR] YoY TTM 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- 5.06%
YoY- -23.18%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,420,888 15,328,837 14,165,377 10,525,817 4,106,991 4,173,602 3,852,313 27.30%
PBT 1,353,644 1,516,019 1,792,472 1,520,162 1,257,980 1,382,027 1,155,857 2.66%
Tax -190,068 -291,445 -512,701 -787,694 -304,309 -168,581 -232,241 -3.28%
NP 1,163,576 1,224,574 1,279,771 732,468 953,671 1,213,446 923,616 3.92%
-
NP to SH 1,181,104 1,392,040 1,291,824 732,606 953,671 1,213,446 923,616 4.17%
-
Tax Rate 14.04% 19.22% 28.60% 51.82% 24.19% 12.20% 20.09% -
Total Cost 15,257,312 14,104,263 12,885,606 9,793,349 3,153,320 2,960,156 2,928,697 31.63%
-
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 205,068 475,203 794,285 784,158 855,377 635,386 677,919 -18.05%
Div Payout % 17.36% 34.14% 61.49% 107.04% 89.69% 52.36% 73.40% -
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 7.09% 7.99% 9.03% 6.96% 23.22% 29.07% 23.98% -
ROE 12.03% 15.37% 16.31% 10.72% 16.72% 19.52% 14.88% -
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 225.71 211.52 196.73 169.45 72.00 81.93 78.18 19.30%
EPS 16.23 19.21 17.94 11.79 16.72 23.82 18.74 -2.36%
DPS 2.82 6.58 11.03 12.62 14.99 12.50 13.75 -23.18%
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 198.63 185.42 171.34 127.32 49.68 50.48 46.60 27.30%
EPS 14.29 16.84 15.63 8.86 11.54 14.68 11.17 4.18%
DPS 2.48 5.75 9.61 9.49 10.35 7.69 8.20 -18.05%
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 0.69 0.84 1.24 1.32 2.64 3.30 2.65 -20.07%
P/EPS 9.61 9.27 13.60 18.99 11.36 11.34 11.04 -2.28%
EY 10.41 10.79 7.35 5.27 8.80 8.82 9.06 2.33%
DY 1.81 3.70 4.52 5.64 7.89 4.63 6.64 -19.46%
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 0.68 0.90 1.17 1.27 2.58 3.05 2.90 -21.45%
P/EPS 9.49 9.89 12.82 18.31 11.13 10.50 12.11 -3.97%
EY 10.54 10.11 7.80 5.46 8.99 9.53 8.26 4.14%
DY 1.83 3.46 4.80 5.84 8.06 5.00 6.06 -18.07%
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