[YTLPOWR] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 2.65%
YoY- 63.13%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 14,957,111 16,088,018 15,977,644 14,150,889 12,526,306 4,397,150 4,269,474 23.22%
PBT 1,198,566 1,338,313 1,467,827 1,789,895 1,609,903 1,211,680 1,359,349 -2.07%
Tax -177,963 -187,812 -276,147 -507,987 -797,157 -314,222 -174,032 0.37%
NP 1,020,603 1,150,501 1,191,680 1,281,908 812,746 897,458 1,185,317 -2.46%
-
NP to SH 1,027,139 1,174,434 1,318,960 1,326,081 812,884 897,458 1,185,317 -2.35%
-
Tax Rate 14.85% 14.03% 18.81% 28.38% 49.52% 25.93% 12.80% -
Total Cost 13,936,508 14,937,517 14,785,964 12,868,981 11,713,560 3,499,692 3,084,157 28.56%
-
Net Worth 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 6,080,520 7.20%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 136,819 407,935 674,452 821,619 874,988 644,482 -
Div Payout % - 11.65% 30.93% 50.86% 101.07% 97.50% 54.37% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 6,080,520 7.20%
NOSH 6,279,434 7,277,301 7,260,525 7,208,390 6,809,345 5,810,393 5,287,409 2.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.82% 7.15% 7.46% 9.06% 6.49% 20.41% 27.76% -
ROE 11.13% 11.87% 14.30% 16.28% 11.94% 15.76% 19.49% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 238.19 221.07 220.06 196.31 183.96 75.68 80.75 19.74%
EPS 16.36 16.14 18.17 18.40 11.94 15.45 22.42 -5.11%
DPS 0.00 1.88 5.64 9.39 12.07 15.06 12.19 -
NAPS 1.47 1.36 1.27 1.13 1.00 0.98 1.15 4.17%
Adjusted Per Share Value based on latest NOSH - 7,208,390
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 180.92 194.60 193.26 171.17 151.52 53.19 51.64 23.22%
EPS 12.42 14.21 15.95 16.04 9.83 10.86 14.34 -2.36%
DPS 0.00 1.65 4.93 8.16 9.94 10.58 7.80 -
NAPS 1.1165 1.1971 1.1153 0.9853 0.8236 0.6888 0.7355 7.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.57 1.46 1.85 2.30 2.19 1.92 2.43 -
P/RPS 0.66 0.66 0.84 1.17 1.19 2.54 3.01 -22.33%
P/EPS 9.60 9.05 10.18 12.50 18.35 12.43 10.84 -2.00%
EY 10.42 11.05 9.82 8.00 5.45 8.04 9.23 2.04%
DY 0.00 1.29 3.05 4.08 5.51 7.84 5.02 -
P/NAPS 1.07 1.07 1.46 2.04 2.19 1.96 2.11 -10.69%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 -
Price 1.57 1.51 1.66 2.22 2.19 2.09 2.15 -
P/RPS 0.66 0.68 0.75 1.13 1.19 2.76 2.66 -20.72%
P/EPS 9.60 9.36 9.14 12.07 18.35 13.53 9.59 0.01%
EY 10.42 10.69 10.94 8.29 5.45 7.39 10.43 -0.01%
DY 0.00 1.25 3.40 4.23 5.51 7.21 5.67 -
P/NAPS 1.07 1.11 1.31 1.96 2.19 2.13 1.87 -8.88%

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