[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
YoY- 9.91%
View:
Show?
Annual (Unaudited) Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,436,606 15,835,993 15,870,343 14,662,559 13,442,917 6,093,394 4,242,518 22.63%
PBT 1,126,594 1,311,815 1,391,476 1,556,906 1,717,212 1,386,872 1,385,701 -3.38%
Tax 82,153 -281,932 -234,515 -309,444 -476,203 -740,279 -346,855 -
NP 1,208,747 1,029,883 1,156,961 1,247,462 1,241,009 646,593 1,038,846 2.55%
-
NP to SH 1,202,414 1,054,770 1,232,211 1,364,168 1,241,135 646,605 1,038,846 2.46%
-
Tax Rate -7.29% 21.49% 16.85% 19.88% 27.73% 53.38% 25.03% -
Total Cost 13,227,859 14,806,110 14,713,382 13,415,097 12,201,908 5,446,801 3,203,672 26.64%
-
Net Worth 10,117,484 10,012,040 9,210,001 8,504,223 6,560,778 5,922,142 6,286,019 8.25%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 656,979 68,197 340,117 676,013 852,901 790,378 584,443 1.96%
Div Payout % 54.64% 6.47% 27.60% 49.56% 68.72% 122.24% 56.26% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 10,117,484 10,012,040 9,210,001 8,504,223 6,560,778 5,922,142 6,286,019 8.25%
NOSH 6,569,795 7,255,101 7,251,969 7,206,969 6,495,819 5,694,367 5,195,057 3.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.37% 6.50% 7.29% 8.51% 9.23% 10.61% 24.49% -
ROE 11.88% 10.54% 13.38% 16.04% 18.92% 10.92% 16.53% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 219.74 218.27 218.84 203.45 206.95 107.01 81.66 17.92%
EPS 18.30 14.54 16.99 18.93 19.10 11.35 20.00 -1.46%
DPS 10.00 0.94 4.69 9.38 13.13 13.88 11.25 -1.94%
NAPS 1.54 1.38 1.27 1.18 1.01 1.04 1.21 4.09%
Adjusted Per Share Value based on latest NOSH - 7,224,992
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 174.62 191.55 191.97 177.36 162.60 73.70 51.32 22.62%
EPS 14.54 12.76 14.90 16.50 15.01 7.82 12.57 2.45%
DPS 7.95 0.82 4.11 8.18 10.32 9.56 7.07 1.97%
NAPS 1.2238 1.211 1.114 1.0287 0.7936 0.7163 0.7603 8.25%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.47 1.60 1.76 2.20 2.21 2.16 1.85 -
P/RPS 0.67 0.73 0.80 1.08 1.07 2.02 2.27 -18.39%
P/EPS 8.03 11.01 10.36 11.62 11.57 19.02 9.25 -2.32%
EY 12.45 9.09 9.65 8.60 8.65 5.26 10.81 2.38%
DY 6.80 0.59 2.66 4.26 5.94 6.43 6.08 1.88%
P/NAPS 0.95 1.16 1.39 1.86 2.19 2.08 1.53 -7.63%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 16/08/12 25/08/11 19/08/10 20/08/09 22/08/08 -
Price 1.43 1.59 1.80 1.89 2.29 2.12 1.78 -
P/RPS 0.65 0.73 0.82 0.93 1.11 1.98 2.18 -18.25%
P/EPS 7.81 10.94 10.59 9.98 11.99 18.67 8.90 -2.15%
EY 12.80 9.14 9.44 10.02 8.34 5.36 11.23 2.20%
DY 6.99 0.59 2.61 4.96 5.73 6.55 6.32 1.69%
P/NAPS 0.93 1.15 1.42 1.60 2.27 2.04 1.47 -7.34%

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