[YTLPOWR] QoQ Quarter Result on 30-Sep-2009 [#1]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 675.6%
YoY- 28.12%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,753,395 3,351,098 3,134,702 3,203,722 2,836,784 1,350,609 856,701 168.47%
PBT 651,070 402,669 344,549 318,924 543,761 312,928 284,386 73.96%
Tax -193,023 -101,015 -94,212 -87,953 -513,977 -91,552 -69,329 98.27%
NP 458,047 301,654 250,337 230,971 29,784 221,376 215,057 65.76%
-
NP to SH 458,047 301,654 250,337 231,097 29,796 221,376 215,057 65.76%
-
Tax Rate 29.65% 25.09% 27.34% 27.58% 94.52% 29.26% 24.38% -
Total Cost 3,295,348 3,049,444 2,884,365 2,972,751 2,807,000 1,129,233 641,644 198.56%
-
Net Worth 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 15.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 133,539 255,350 232,943 220,512 112,812 217,889 213,916 -27.02%
Div Payout % 29.15% 84.65% 93.05% 95.42% 378.62% 98.43% 99.47% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 7,103,162 6,809,345 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 15.78%
NOSH 7,103,162 6,809,345 6,211,835 5,880,330 6,000,666 5,810,393 5,704,429 15.78%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.20% 9.00% 7.99% 7.21% 1.05% 16.39% 25.10% -
ROE 6.45% 4.43% 3.66% 3.67% 0.50% 3.89% 3.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.84 49.21 50.46 54.48 47.27 23.24 15.02 131.84%
EPS 6.45 4.43 4.03 3.93 0.51 3.81 3.77 43.18%
DPS 1.88 3.75 3.75 3.75 1.88 3.75 3.75 -36.97%
NAPS 1.00 1.00 1.10 1.07 1.00 0.98 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,880,330
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.40 40.53 37.92 38.75 34.31 16.34 10.36 168.51%
EPS 5.54 3.65 3.03 2.80 0.36 2.68 2.60 65.81%
DPS 1.62 3.09 2.82 2.67 1.36 2.64 2.59 -26.92%
NAPS 0.8592 0.8236 0.8265 0.7611 0.7258 0.6888 0.69 15.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.21 2.19 2.24 2.17 2.16 1.92 1.90 -
P/RPS 4.18 4.45 4.44 3.98 4.57 8.26 12.65 -52.30%
P/EPS 34.27 49.44 55.58 55.22 435.01 50.39 50.40 -22.72%
EY 2.92 2.02 1.80 1.81 0.23 1.98 1.98 29.65%
DY 0.85 1.71 1.67 1.73 0.87 1.95 1.97 -42.98%
P/NAPS 2.21 2.19 2.04 2.03 2.16 1.96 1.90 10.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 2.29 2.19 2.16 2.20 2.12 2.09 1.86 -
P/RPS 4.33 4.45 4.28 4.04 4.48 8.99 12.38 -50.45%
P/EPS 35.51 49.44 53.60 55.98 426.95 54.86 49.34 -19.73%
EY 2.82 2.02 1.87 1.79 0.23 1.82 2.03 24.57%
DY 0.82 1.71 1.74 1.70 0.89 1.79 2.02 -45.26%
P/NAPS 2.29 2.19 1.96 2.06 2.12 2.13 1.86 14.91%

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