[YTLPOWR] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 5.17%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 13,863,325 12,919,362 4,342,146 4,135,970 3,867,349 3,643,225 3,656,853 24.85%
PBT 1,518,433 1,421,522 1,124,149 1,356,177 1,272,721 1,088,977 991,717 7.35%
Tax -419,952 -377,573 -301,736 -345,246 -274,681 -274,281 -255,841 8.60%
NP 1,098,481 1,043,949 822,413 1,010,930 998,040 814,696 735,876 6.90%
-
NP to SH 1,157,378 1,044,117 822,413 1,010,930 998,040 814,696 735,876 7.83%
-
Tax Rate 27.66% 26.56% 26.84% 25.46% 21.58% 25.19% 25.80% -
Total Cost 12,764,844 11,875,413 3,519,733 3,125,040 2,869,309 2,828,529 2,920,977 27.84%
-
Net Worth 8,140,069 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 4,491,189 10.41%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 720,360 944,237 621,328 515,780 248,021 - - -
Div Payout % 62.24% 90.43% 75.55% 51.02% 24.85% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 8,140,069 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 4,491,189 10.41%
NOSH 7,203,601 6,294,919 5,648,443 5,157,809 4,960,437 4,876,472 4,630,092 7.64%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.92% 8.08% 18.94% 24.44% 25.81% 22.36% 20.12% -
ROE 14.22% 16.59% 14.86% 17.04% 17.34% 15.33% 16.38% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 192.45 205.23 76.87 80.19 77.96 74.71 78.98 15.99%
EPS 16.07 16.59 14.56 19.60 20.12 16.71 15.89 0.18%
DPS 10.00 15.00 11.00 10.00 5.00 0.00 0.00 -
NAPS 1.13 1.00 0.98 1.15 1.16 1.09 0.97 2.57%
Adjusted Per Share Value based on latest NOSH - 5,287,409
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 167.69 156.27 52.52 50.03 46.78 44.07 44.23 24.85%
EPS 14.00 12.63 9.95 12.23 12.07 9.85 8.90 7.83%
DPS 8.71 11.42 7.52 6.24 3.00 0.00 0.00 -
NAPS 0.9846 0.7614 0.6696 0.7175 0.696 0.6429 0.5433 10.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.30 2.19 1.92 2.43 2.32 2.17 1.92 -
P/RPS 1.20 1.07 2.50 3.03 2.98 2.90 2.43 -11.08%
P/EPS 14.32 13.20 13.19 12.40 11.53 12.99 12.08 2.87%
EY 6.99 7.57 7.58 8.07 8.67 7.70 8.28 -2.78%
DY 4.35 6.85 5.73 4.12 2.16 0.00 0.00 -
P/NAPS 2.04 2.19 1.96 2.11 2.00 1.99 1.98 0.49%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 -
Price 2.22 2.19 2.09 2.15 2.42 2.10 1.97 -
P/RPS 1.15 1.07 2.72 2.68 3.10 2.81 2.49 -12.07%
P/EPS 13.82 13.20 14.35 10.97 12.03 12.57 12.40 1.82%
EY 7.24 7.57 6.97 9.12 8.31 7.96 8.07 -1.79%
DY 4.50 6.85 5.26 4.65 2.07 0.00 0.00 -
P/NAPS 1.96 2.19 2.13 1.87 2.09 1.93 2.03 -0.58%

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