[YTLPOWR] QoQ TTM 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- 52.68%
YoY- 91.95%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,150,889 14,165,377 13,723,474 13,442,917 12,526,306 10,525,817 8,247,816 43.36%
PBT 1,789,895 1,792,472 1,780,199 1,717,212 1,609,903 1,520,162 1,459,999 14.56%
Tax -507,987 -512,701 -500,401 -476,203 -797,157 -787,694 -762,811 -23.76%
NP 1,281,908 1,279,771 1,279,798 1,241,009 812,746 732,468 697,188 50.14%
-
NP to SH 1,326,081 1,291,824 1,282,946 1,241,135 812,884 732,606 697,326 53.55%
-
Tax Rate 28.38% 28.60% 28.11% 27.73% 49.52% 51.82% 52.25% -
Total Cost 12,868,981 12,885,606 12,443,676 12,201,908 11,713,560 9,793,349 7,550,628 42.72%
-
Net Worth 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 18.80%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 674,452 794,285 891,861 842,346 821,619 784,158 765,130 -8.07%
Div Payout % 50.86% 61.49% 69.52% 67.87% 101.07% 107.04% 109.72% -
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 8,145,481 7,920,458 7,632,782 7,103,162 6,809,345 6,833,019 6,291,954 18.80%
NOSH 7,208,390 7,200,416 7,200,738 7,103,162 6,809,345 6,211,835 5,880,330 14.55%
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 9.06% 9.03% 9.33% 9.23% 6.49% 6.96% 8.45% -
ROE 16.28% 16.31% 16.81% 17.47% 11.94% 10.72% 11.08% -
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 196.31 196.73 190.58 189.25 183.96 169.45 140.26 25.14%
EPS 18.40 17.94 17.82 17.47 11.94 11.79 11.86 34.05%
DPS 9.39 11.03 12.39 11.86 12.07 12.62 13.01 -19.55%
NAPS 1.13 1.10 1.06 1.00 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 171.41 171.59 166.23 162.83 151.73 127.50 99.91 43.35%
EPS 16.06 15.65 15.54 15.03 9.85 8.87 8.45 53.49%
DPS 8.17 9.62 10.80 10.20 9.95 9.50 9.27 -8.08%
NAPS 0.9867 0.9594 0.9246 0.8604 0.8248 0.8277 0.7621 18.80%
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 1.17 1.24 1.20 1.17 1.19 1.32 1.55 -17.11%
P/EPS 12.50 13.60 12.85 12.65 18.35 18.99 18.30 -22.45%
EY 8.00 7.35 7.78 7.91 5.45 5.27 5.46 29.03%
DY 4.08 4.52 5.41 5.37 5.51 5.64 6.00 -22.68%
P/NAPS 2.04 2.22 2.16 2.21 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 1.13 1.17 1.31 1.21 1.19 1.27 1.57 -19.70%
P/EPS 12.07 12.82 14.03 13.11 18.35 18.31 18.55 -24.93%
EY 8.29 7.80 7.13 7.63 5.45 5.46 5.39 33.27%
DY 4.23 4.80 4.95 5.18 5.51 5.84 5.91 -20.00%
P/NAPS 1.96 2.09 2.36 2.29 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