[YTLPOWR] QoQ Quarter Result on 31-Mar-2009 [#3]

Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.94%
YoY- -20.25%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,134,702 3,203,722 2,836,784 1,350,609 856,701 1,049,300 1,140,540 95.85%
PBT 344,549 318,924 543,761 312,928 284,386 245,798 368,568 -4.38%
Tax -94,212 -87,953 -513,977 -91,552 -69,329 -65,421 -87,920 4.70%
NP 250,337 230,971 29,784 221,376 215,057 180,377 280,648 -7.31%
-
NP to SH 250,337 231,097 29,796 221,376 215,057 180,377 280,648 -7.31%
-
Tax Rate 27.34% 27.58% 94.52% 29.26% 24.38% 26.62% 23.85% -
Total Cost 2,884,365 2,972,751 2,807,000 1,129,233 641,644 868,923 859,892 123.58%
-
Net Worth 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 4.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 232,943 220,512 112,812 217,889 213,916 244,486 198,696 11.15%
Div Payout % 93.05% 95.42% 378.62% 98.43% 99.47% 135.54% 70.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,833,019 6,291,954 6,000,666 5,694,186 5,704,429 6,247,998 6,411,261 4.32%
NOSH 6,211,835 5,880,330 6,000,666 5,810,393 5,704,429 5,433,042 5,298,563 11.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.99% 7.21% 1.05% 16.39% 25.10% 17.19% 24.61% -
ROE 3.66% 3.67% 0.50% 3.89% 3.77% 2.89% 4.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.46 54.48 47.27 23.24 15.02 19.31 21.53 76.16%
EPS 4.03 3.93 0.51 3.81 3.77 3.32 5.29 -16.54%
DPS 3.75 3.75 1.88 3.75 3.75 4.50 3.75 0.00%
NAPS 1.10 1.07 1.00 0.98 1.00 1.15 1.21 -6.14%
Adjusted Per Share Value based on latest NOSH - 5,810,393
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.92 38.75 34.31 16.34 10.36 12.69 13.80 95.82%
EPS 3.03 2.80 0.36 2.68 2.60 2.18 3.39 -7.19%
DPS 2.82 2.67 1.36 2.64 2.59 2.96 2.40 11.31%
NAPS 0.8265 0.7611 0.7258 0.6888 0.69 0.7558 0.7755 4.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.24 2.17 2.16 1.92 1.90 1.77 1.85 -
P/RPS 4.44 3.98 4.57 8.26 12.65 9.16 8.59 -35.51%
P/EPS 55.58 55.22 435.01 50.39 50.40 53.31 34.93 36.17%
EY 1.80 1.81 0.23 1.98 1.98 1.88 2.86 -26.49%
DY 1.67 1.73 0.87 1.95 1.97 2.54 2.03 -12.17%
P/NAPS 2.04 2.03 2.16 1.96 1.90 1.54 1.53 21.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 21/11/08 22/08/08 -
Price 2.16 2.20 2.12 2.09 1.86 1.71 1.78 -
P/RPS 4.28 4.04 4.48 8.99 12.38 8.85 8.27 -35.46%
P/EPS 53.60 55.98 426.95 54.86 49.34 51.51 33.61 36.38%
EY 1.87 1.79 0.23 1.82 2.03 1.94 2.98 -26.64%
DY 1.74 1.70 0.89 1.79 2.02 2.63 2.11 -12.03%
P/NAPS 1.96 2.06 2.12 2.13 1.86 1.49 1.47 21.07%

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