[YTLPOWR] YoY Cumulative 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- 57.76%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 10,397,494 9,689,522 3,256,610 3,101,978 2,900,512 2,732,419 2,742,640 24.85%
PBT 1,138,825 1,066,142 843,112 1,017,133 954,541 816,733 743,788 7.35%
Tax -314,964 -283,180 -226,302 -258,935 -206,011 -205,711 -191,881 8.60%
NP 823,861 782,962 616,810 758,198 748,530 611,022 551,907 6.90%
-
NP to SH 868,034 783,088 616,810 758,198 748,530 611,022 551,907 7.83%
-
Tax Rate 27.66% 26.56% 26.84% 25.46% 21.58% 25.19% 25.80% -
Total Cost 9,573,633 8,906,560 2,639,800 2,343,780 2,151,982 2,121,397 2,190,733 27.84%
-
Net Worth 8,140,069 6,294,919 5,535,474 5,931,480 5,754,107 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 540,270 708,178 465,996 386,835 186,016 - - -
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 5,754,107 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 10.66% 12.44% 11.14% 12.78% 13.01% 11.50% 12.29% -
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 144.34 153.93 57.66 60.14 58.47 56.03 59.24 15.99%
EPS 12.05 12.44 10.92 14.70 15.09 12.53 11.92 0.18%
DPS 7.50 11.25 8.25 7.50 3.75 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 125.93 117.36 39.44 37.57 35.13 33.09 33.22 24.85%
EPS 10.51 9.48 7.47 9.18 9.07 7.40 6.68 7.84%
DPS 6.54 8.58 5.64 4.69 2.25 0.00 0.00 -
NAPS 0.9859 0.7624 0.6704 0.7184 0.6969 0.6438 0.544 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 1.59 1.42 3.33 4.04 3.97 3.87 3.24 -11.18%
P/EPS 19.09 17.60 17.58 16.53 15.37 17.32 16.11 2.86%
EY 5.24 5.68 5.69 6.05 6.50 5.77 6.21 -2.78%
DY 3.26 5.14 4.30 3.09 1.62 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 1.54 1.42 3.63 3.57 4.14 3.75 3.33 -12.05%
P/EPS 18.42 17.60 19.14 14.63 16.04 16.76 16.53 1.81%
EY 5.43 5.68 5.22 6.84 6.24 5.97 6.05 -1.78%
DY 3.38 5.14 3.95 3.49 1.55 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