[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -37.76%
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,870,343 14,662,559 13,442,917 6,093,394 4,242,518 4,068,008 3,758,125 27.10%
PBT 1,391,476 1,556,906 1,717,212 1,386,872 1,385,701 1,296,757 1,112,400 3.79%
Tax -234,515 -309,444 -476,203 -740,279 -346,855 -121,108 -237,917 -0.23%
NP 1,156,961 1,247,462 1,241,009 646,593 1,038,846 1,175,649 874,483 4.77%
-
NP to SH 1,232,211 1,364,168 1,241,135 646,605 1,038,846 1,175,649 874,483 5.87%
-
Tax Rate 16.85% 19.88% 27.73% 53.38% 25.03% 9.34% 21.39% -
Total Cost 14,713,382 13,415,097 12,201,908 5,446,801 3,203,672 2,892,359 2,883,642 31.17%
-
Net Worth 9,210,001 8,504,223 6,560,778 5,922,142 6,286,019 5,895,721 5,672,562 8.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 340,117 676,013 852,901 790,378 584,443 624,546 489,014 -5.86%
Div Payout % 27.60% 49.56% 68.72% 122.24% 56.26% 53.12% 55.92% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 9,210,001 8,504,223 6,560,778 5,922,142 6,286,019 5,895,721 5,672,562 8.40%
NOSH 7,251,969 7,206,969 6,495,819 5,694,367 5,195,057 4,996,374 4,890,140 6.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.29% 8.51% 9.23% 10.61% 24.49% 28.90% 23.27% -
ROE 13.38% 16.04% 18.92% 10.92% 16.53% 19.94% 15.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 218.84 203.45 206.95 107.01 81.66 81.42 76.85 19.03%
EPS 16.99 18.93 19.10 11.35 20.00 23.53 17.89 -0.85%
DPS 4.69 9.38 13.13 13.88 11.25 12.50 10.00 -11.84%
NAPS 1.27 1.18 1.01 1.04 1.21 1.18 1.16 1.52%
Adjusted Per Share Value based on latest NOSH - 6,000,666
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 192.35 177.71 162.93 73.85 51.42 49.31 45.55 27.10%
EPS 14.93 16.53 15.04 7.84 12.59 14.25 10.60 5.86%
DPS 4.12 8.19 10.34 9.58 7.08 7.57 5.93 -5.88%
NAPS 1.1163 1.0307 0.7952 0.7178 0.7619 0.7146 0.6875 8.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.76 2.20 2.21 2.16 1.85 2.37 1.95 -
P/RPS 0.80 1.08 1.07 2.02 2.27 2.91 2.54 -17.50%
P/EPS 10.36 11.62 11.57 19.02 9.25 10.07 10.90 -0.84%
EY 9.65 8.60 8.65 5.26 10.81 9.93 9.17 0.85%
DY 2.66 4.26 5.94 6.43 6.08 5.27 5.13 -10.35%
P/NAPS 1.39 1.86 2.19 2.08 1.53 2.01 1.68 -3.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 19/08/10 20/08/09 22/08/08 23/08/07 24/08/06 -
Price 1.80 1.89 2.29 2.12 1.78 2.29 1.97 -
P/RPS 0.82 0.93 1.11 1.98 2.18 2.81 2.56 -17.26%
P/EPS 10.59 9.98 11.99 18.67 8.90 9.73 11.02 -0.66%
EY 9.44 10.02 8.34 5.36 11.23 10.28 9.08 0.64%
DY 2.61 4.96 5.73 6.55 6.32 5.46 5.08 -10.49%
P/NAPS 1.42 1.60 2.27 2.04 1.47 1.94 1.70 -2.95%

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