[YTLPOWR] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 29.59%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,091,310 3,635,852 4,265,065 3,336,610 3,576,605 3,484,279 3,753,395 5.89%
PBT 400,045 297,801 418,081 400,092 356,822 381,911 651,070 -27.66%
Tax -113,018 -87,646 5,520 -96,301 -106,512 -112,151 -193,023 -29.94%
NP 287,027 210,155 423,601 303,791 250,310 269,760 458,047 -26.70%
-
NP to SH 313,796 246,199 496,134 335,911 259,215 272,908 458,047 -22.23%
-
Tax Rate 28.25% 29.43% -1.32% 24.07% 29.85% 29.37% 29.65% -
Total Cost 3,804,283 3,425,697 3,841,464 3,032,819 3,326,295 3,214,519 3,295,348 10.01%
-
Net Worth 9,058,776 8,880,491 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 17.54%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 68,121 135,734 135,829 135,517 135,367 270,027 133,539 -36.07%
Div Payout % 21.71% 55.13% 27.38% 40.34% 52.22% 98.94% 29.15% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,058,776 8,880,491 7,224,992 8,145,481 7,920,458 7,632,782 7,103,162 17.54%
NOSH 7,247,020 7,219,911 7,224,992 7,208,390 7,200,416 7,200,738 7,103,162 1.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.02% 5.78% 9.93% 9.10% 7.00% 7.74% 12.20% -
ROE 3.46% 2.77% 6.87% 4.12% 3.27% 3.58% 6.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.46 50.36 59.03 46.29 49.67 48.39 52.84 4.50%
EPS 4.33 3.41 6.87 4.66 3.60 3.79 6.45 -23.27%
DPS 0.94 1.88 1.88 1.88 1.88 3.75 1.88 -36.92%
NAPS 1.25 1.23 1.00 1.13 1.10 1.06 1.00 15.99%
Adjusted Per Share Value based on latest NOSH - 7,208,390
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.49 43.98 51.59 40.36 43.26 42.15 45.40 5.90%
EPS 3.80 2.98 6.00 4.06 3.14 3.30 5.54 -22.16%
DPS 0.82 1.64 1.64 1.64 1.64 3.27 1.62 -36.40%
NAPS 1.0957 1.0742 0.8739 0.9853 0.958 0.9233 0.8592 17.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.78 1.70 2.20 2.30 2.44 2.29 2.21 -
P/RPS 3.15 3.38 3.73 4.97 4.91 4.73 4.18 -17.14%
P/EPS 41.11 49.85 32.04 49.36 67.78 60.42 34.27 12.86%
EY 2.43 2.01 3.12 2.03 1.48 1.66 2.92 -11.49%
DY 0.53 1.11 0.85 0.82 0.77 1.64 0.85 -26.95%
P/NAPS 1.42 1.38 2.20 2.04 2.22 2.16 2.21 -25.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 -
Price 1.90 1.80 1.89 2.22 2.30 2.50 2.29 -
P/RPS 3.37 3.57 3.20 4.80 4.63 5.17 4.33 -15.35%
P/EPS 43.88 52.79 27.52 47.64 63.89 65.96 35.51 15.10%
EY 2.28 1.89 3.63 2.10 1.57 1.52 2.82 -13.17%
DY 0.49 1.04 0.99 0.85 0.82 1.50 0.82 -28.98%
P/NAPS 1.52 1.46 1.89 1.96 2.09 2.36 2.29 -23.85%

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