[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 18.87%
YoY- 91.95%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,863,325 14,121,768 13,937,116 13,442,917 12,919,362 12,676,848 12,814,888 5.38%
PBT 1,518,433 1,477,466 1,527,644 1,717,212 1,421,522 1,326,946 1,275,696 12.32%
Tax -419,952 -437,326 -448,604 -476,203 -377,573 -364,330 -351,812 12.53%
NP 1,098,481 1,040,140 1,079,040 1,241,009 1,043,949 962,616 923,884 12.24%
-
NP to SH 1,157,378 1,064,246 1,091,632 1,241,135 1,044,117 962,868 924,388 16.18%
-
Tax Rate 27.66% 29.60% 29.37% 27.73% 26.56% 27.46% 27.58% -
Total Cost 12,764,844 13,081,628 12,858,076 12,201,908 11,875,413 11,714,232 11,891,004 4.84%
-
Net Worth 8,140,069 7,920,640 7,632,782 6,560,778 6,294,919 6,652,982 6,291,954 18.74%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 720,360 810,785 1,080,110 852,901 944,237 907,224 882,049 -12.63%
Div Payout % 62.24% 76.18% 98.94% 68.72% 90.43% 94.22% 95.42% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 8,140,069 7,920,640 7,632,782 6,560,778 6,294,919 6,652,982 6,291,954 18.74%
NOSH 7,203,601 7,200,581 7,200,738 6,495,819 6,294,919 6,048,165 5,880,330 14.50%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.92% 7.37% 7.74% 9.23% 8.08% 7.59% 7.21% -
ROE 14.22% 13.44% 14.30% 18.92% 16.59% 14.47% 14.69% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 192.45 196.12 193.55 206.95 205.23 209.60 217.93 -7.96%
EPS 16.07 14.78 15.16 19.10 16.59 15.92 15.72 1.48%
DPS 10.00 11.26 15.00 13.13 15.00 15.00 15.00 -23.70%
NAPS 1.13 1.10 1.06 1.01 1.00 1.10 1.07 3.70%
Adjusted Per Share Value based on latest NOSH - 7,103,162
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 167.69 170.82 168.58 162.60 156.27 153.34 155.01 5.38%
EPS 14.00 12.87 13.20 15.01 12.63 11.65 11.18 16.19%
DPS 8.71 9.81 13.06 10.32 11.42 10.97 10.67 -12.66%
NAPS 0.9846 0.9581 0.9233 0.7936 0.7614 0.8047 0.7611 18.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.30 2.44 2.29 2.21 2.19 2.24 2.17 -
P/RPS 1.20 1.24 1.18 1.07 1.07 1.07 1.00 12.93%
P/EPS 14.32 16.51 15.11 11.57 13.20 14.07 13.80 2.49%
EY 6.99 6.06 6.62 8.65 7.57 7.11 7.24 -2.31%
DY 4.35 4.61 6.55 5.94 6.85 6.70 6.91 -26.56%
P/NAPS 2.04 2.22 2.16 2.19 2.19 2.04 2.03 0.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 -
Price 2.22 2.30 2.50 2.29 2.19 2.16 2.20 -
P/RPS 1.15 1.17 1.29 1.11 1.07 1.03 1.01 9.04%
P/EPS 13.82 15.56 16.49 11.99 13.20 13.57 13.99 -0.81%
EY 7.24 6.43 6.06 8.34 7.57 7.37 7.15 0.83%
DY 4.50 4.90 6.00 5.73 6.85 6.94 6.82 -24.22%
P/NAPS 1.96 2.09 2.36 2.27 2.19 1.96 2.06 -3.26%

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