[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -21.38%

YoY- -37.76%

Quarter Report

YTLPI4Q30062009(FY2009)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	12,919,362	12,676,848	12,814,888	6,093,394	4,342,146	3,812,002	4,197,200	111.74%
YoY %	1.91%	-1.08%	110.31%	40.33%	13.91%	-9.18%	-	-
Horiz. %	307.81%	302.03%	305.32%	145.18%	103.45%	90.82%	100.00%	-
PBT	1,421,522	1,326,946	1,275,696	1,386,872	1,124,149	1,060,368	983,192	27.89%
YoY %	7.13%	4.02%	-8.02%	23.37%	6.01%	7.85%	-	-
Horiz. %	144.58%	134.96%	129.75%	141.06%	114.34%	107.85%	100.00%	-
Tax	-377,573	-364,330	-351,812	-740,279	-301,736	-269,500	-261,684	27.71%
YoY %	-3.63%	-3.56%	52.48%	-145.34%	-11.96%	-2.99%	-	-
Horiz. %	144.29%	139.23%	134.44%	282.89%	115.31%	102.99%	100.00%	-
NP	1,043,949	962,616	923,884	646,593	822,413	790,868	721,508	27.95%
YoY %	8.45%	4.19%	42.88%	-21.38%	3.99%	9.61%	-	-
Horiz. %	144.69%	133.42%	128.05%	89.62%	113.99%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,044,117	962,868	924,388	646,605	822,413	790,868	721,508	27.96%
YoY %	8.44%	4.16%	42.96%	-21.38%	3.99%	9.61%	-	-
Horiz. %	144.71%	133.45%	128.12%	89.62%	113.99%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	27.46%	27.58%	53.38%	26.84%	25.42%	26.62%	-
YoY %	-3.28%	-0.44%	-48.33%	98.88%	5.59%	-4.51%	-	-
Horiz. %	99.77%	103.16%	103.61%	200.53%	100.83%	95.49%	100.00%	-
Total Cost	11,875,413	11,714,232	11,891,004	5,446,801	3,519,733	3,021,134	3,475,692	127.01%
YoY %	1.38%	-1.49%	118.31%	54.75%	16.50%	-13.08%	-	-
Horiz. %	341.67%	337.03%	342.12%	156.71%	101.27%	86.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	6,247,998	0.50%
YoY %	-5.38%	5.74%	6.24%	6.99%	-0.61%	-10.86%	-	-
Horiz. %	100.75%	106.48%	100.70%	94.78%	88.60%	89.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	944,237	907,224	882,049	790,378	621,328	417,711	977,947	-2.31%
YoY %	4.08%	2.85%	11.60%	27.21%	48.75%	-57.29%	-	-
Horiz. %	96.55%	92.77%	90.19%	80.82%	63.53%	42.71%	100.00%	-
Div Payout %	90.43%	94.22%	95.42%	122.24%	75.55%	52.82%	135.54%	-
YoY %	-4.02%	-1.26%	-21.94%	61.80%	43.03%	-61.03%	-	-
Horiz. %	66.72%	69.51%	70.40%	90.19%	55.74%	38.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	6,247,998	0.50%
YoY %	-5.38%	5.74%	6.24%	6.99%	-0.61%	-10.86%	-	-
Horiz. %	100.75%	106.48%	100.70%	94.78%	88.60%	89.14%	100.00%	-
NOSH	6,294,919	6,048,165	5,880,330	5,694,367	5,648,443	5,569,493	5,433,042	10.32%
YoY %	4.08%	2.85%	3.27%	0.81%	1.42%	2.51%	-	-
Horiz. %	115.86%	111.32%	108.23%	104.81%	103.96%	102.51%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	8.08%	7.59%	7.21%	10.61%	18.94%	20.75%	17.19%	-
YoY %	6.46%	5.27%	-32.05%	-43.98%	-8.72%	20.71%	-	-
Horiz. %	47.00%	44.15%	41.94%	61.72%	110.18%	120.71%	100.00%	-
ROE	16.59%	14.47%	14.69%	10.92%	14.86%	14.20%	11.55%	-
YoY %	14.65%	-1.50%	34.52%	-26.51%	4.65%	22.94%	-	-
Horiz. %	143.64%	125.28%	127.19%	94.55%	128.66%	122.94%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	205.23	209.60	217.93	107.01	76.87	68.44	77.25	91.93%
YoY %	-2.08%	-3.82%	103.65%	39.21%	12.32%	-11.40%	-	-
Horiz. %	265.67%	271.33%	282.11%	138.52%	99.51%	88.60%	100.00%	-
EPS	16.59	15.92	15.72	11.35	14.56	14.20	13.28	16.00%
YoY %	4.21%	1.27%	38.50%	-22.05%	2.54%	6.93%	-	-
Horiz. %	124.92%	119.88%	118.37%	85.47%	109.64%	106.93%	100.00%	-
DPS	15.00	15.00	15.00	13.88	11.00	7.50	18.00	-11.45%
YoY %	0.00%	0.00%	8.07%	26.18%	46.67%	-58.33%	-	-
Horiz. %	83.33%	83.33%	83.33%	77.11%	61.11%	41.67%	100.00%	-
NAPS	1.00	1.10	1.07	1.04	0.98	1.00	1.15	-8.90%
YoY %	-9.09%	2.80%	2.88%	6.12%	-2.00%	-13.04%	-	-
Horiz. %	86.96%	95.65%	93.04%	90.43%	85.22%	86.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,000,666
RPS	156.27	153.34	155.01	73.71	52.52	46.11	50.77	111.74%
YoY %	1.91%	-1.08%	110.30%	40.35%	13.90%	-9.18%	-	-
Horiz. %	307.80%	302.03%	305.32%	145.18%	103.45%	90.82%	100.00%	-
EPS	12.63	11.65	11.18	7.82	9.95	9.57	8.73	27.94%
YoY %	8.41%	4.20%	42.97%	-21.41%	3.97%	9.62%	-	-
Horiz. %	144.67%	133.45%	128.06%	89.58%	113.97%	109.62%	100.00%	-
DPS	11.42	10.97	10.67	9.56	7.52	5.05	11.83	-2.32%
YoY %	4.10%	2.81%	11.61%	27.13%	48.91%	-57.31%	-	-
Horiz. %	96.53%	92.73%	90.19%	80.81%	63.57%	42.69%	100.00%	-
NAPS	0.7614	0.8047	0.7611	0.7163	0.6696	0.6737	0.7558	0.49%
YoY %	-5.38%	5.73%	6.25%	6.97%	-0.61%	-10.86%	-	-
Horiz. %	100.74%	106.47%	100.70%	94.77%	88.59%	89.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.19	2.24	2.17	2.16	1.92	1.90	1.77	-
P/RPS	1.07	1.07	1.00	2.02	2.50	2.78	2.29	-39.81%
YoY %	0.00%	7.00%	-50.50%	-19.20%	-10.07%	21.40%	-	-
Horiz. %	46.72%	46.72%	43.67%	88.21%	109.17%	121.40%	100.00%	-
P/EPS	13.20	14.07	13.80	19.02	13.19	13.38	13.33	-0.65%
YoY %	-6.18%	1.96%	-27.44%	44.20%	-1.42%	0.38%	-	-
Horiz. %	99.02%	105.55%	103.53%	142.69%	98.95%	100.38%	100.00%	-
EY	7.57	7.11	7.24	5.26	7.58	7.47	7.50	0.62%
YoY %	6.47%	-1.80%	37.64%	-30.61%	1.47%	-0.40%	-	-
Horiz. %	100.93%	94.80%	96.53%	70.13%	101.07%	99.60%	100.00%	-
DY	6.85	6.70	6.91	6.43	5.73	3.95	10.17	-23.17%
YoY %	2.24%	-3.04%	7.47%	12.22%	45.06%	-61.16%	-	-
Horiz. %	67.35%	65.88%	67.94%	63.23%	56.34%	38.84%	100.00%	-
P/NAPS	2.19	2.04	2.03	2.08	1.96	1.90	1.54	26.48%
YoY %	7.35%	0.49%	-2.40%	6.12%	3.16%	23.38%	-	-
Horiz. %	142.21%	132.47%	131.82%	135.06%	127.27%	123.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	-
Price	2.19	2.16	2.20	2.12	2.09	1.86	1.71	-
P/RPS	1.07	1.03	1.01	1.98	2.72	2.72	2.21	-38.36%
YoY %	3.88%	1.98%	-48.99%	-27.21%	0.00%	23.08%	-	-
Horiz. %	48.42%	46.61%	45.70%	89.59%	123.08%	123.08%	100.00%	-
P/EPS	13.20	13.57	13.99	18.67	14.35	13.10	12.88	1.65%
YoY %	-2.73%	-3.00%	-25.07%	30.10%	9.54%	1.71%	-	-
Horiz. %	102.48%	105.36%	108.62%	144.95%	111.41%	101.71%	100.00%	-
EY	7.57	7.37	7.15	5.36	6.97	7.63	7.77	-1.72%
YoY %	2.71%	3.08%	33.40%	-23.10%	-8.65%	-1.80%	-	-
Horiz. %	97.43%	94.85%	92.02%	68.98%	89.70%	98.20%	100.00%	-
DY	6.85	6.94	6.82	6.55	5.26	4.03	10.53	-24.94%
YoY %	-1.30%	1.76%	4.12%	24.52%	30.52%	-61.73%	-	-
Horiz. %	65.05%	65.91%	64.77%	62.20%	49.95%	38.27%	100.00%	-
P/NAPS	2.19	1.96	2.06	2.04	2.13	1.86	1.49	29.30%
YoY %	11.73%	-4.85%	0.98%	-4.23%	14.52%	24.83%	-	-
Horiz. %	146.98%	131.54%	138.26%	136.91%	142.95%	124.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos