[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 18.87%

YoY- 91.95%

Quarter Report

YTLPI4Q30062010(FY2010)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	13,863,325	14,121,768	13,937,116	13,442,917	12,919,362	12,676,848	12,814,888	5.38%
YoY %	-1.83%	1.32%	3.68%	4.05%	1.91%	-1.08%	-	-
Horiz. %	108.18%	110.20%	108.76%	104.90%	100.82%	98.92%	100.00%	-
PBT	1,518,433	1,477,466	1,527,644	1,717,212	1,421,522	1,326,946	1,275,696	12.32%
YoY %	2.77%	-3.28%	-11.04%	20.80%	7.13%	4.02%	-	-
Horiz. %	119.03%	115.82%	119.75%	134.61%	111.43%	104.02%	100.00%	-
Tax	-419,952	-437,326	-448,604	-476,203	-377,573	-364,330	-351,812	12.53%
YoY %	3.97%	2.51%	5.80%	-26.12%	-3.63%	-3.56%	-	-
Horiz. %	119.37%	124.31%	127.51%	135.36%	107.32%	103.56%	100.00%	-
NP	1,098,481	1,040,140	1,079,040	1,241,009	1,043,949	962,616	923,884	12.24%
YoY %	5.61%	-3.61%	-13.05%	18.88%	8.45%	4.19%	-	-
Horiz. %	118.90%	112.58%	116.79%	134.33%	113.00%	104.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,157,378	1,064,246	1,091,632	1,241,135	1,044,117	962,868	924,388	16.18%
YoY %	8.75%	-2.51%	-12.05%	18.87%	8.44%	4.16%	-	-
Horiz. %	125.20%	115.13%	118.09%	134.27%	112.95%	104.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	29.60%	29.37%	27.73%	26.56%	27.46%	27.58%	-
YoY %	-6.55%	0.78%	5.91%	4.41%	-3.28%	-0.44%	-	-
Horiz. %	100.29%	107.32%	106.49%	100.54%	96.30%	99.56%	100.00%	-
Total Cost	12,764,844	13,081,628	12,858,076	12,201,908	11,875,413	11,714,232	11,891,004	4.84%
YoY %	-2.42%	1.74%	5.38%	2.75%	1.38%	-1.49%	-	-
Horiz. %	107.35%	110.01%	108.13%	102.61%	99.87%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	18.74%
YoY %	2.77%	3.77%	16.34%	4.22%	-5.38%	5.74%	-	-
Horiz. %	129.37%	125.89%	121.31%	104.27%	100.05%	105.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	720,360	810,785	1,080,110	852,901	944,237	907,224	882,049	-12.63%
YoY %	-11.15%	-24.93%	26.64%	-9.67%	4.08%	2.85%	-	-
Horiz. %	81.67%	91.92%	122.45%	96.70%	107.05%	102.85%	100.00%	-
Div Payout %	62.24%	76.18%	98.94%	68.72%	90.43%	94.22%	95.42%	-
YoY %	-18.30%	-23.00%	43.98%	-24.01%	-4.02%	-1.26%	-	-
Horiz. %	65.23%	79.84%	103.69%	72.02%	94.77%	98.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	18.74%
YoY %	2.77%	3.77%	16.34%	4.22%	-5.38%	5.74%	-	-
Horiz. %	129.37%	125.89%	121.31%	104.27%	100.05%	105.74%	100.00%	-
NOSH	7,203,601	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	5,880,330	14.50%
YoY %	0.04%	-0.00%	10.85%	3.19%	4.08%	2.85%	-	-
Horiz. %	122.50%	122.45%	122.45%	110.47%	107.05%	102.85%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	7.92%	7.37%	7.74%	9.23%	8.08%	7.59%	7.21%	-
YoY %	7.46%	-4.78%	-16.14%	14.23%	6.46%	5.27%	-	-
Horiz. %	109.85%	102.22%	107.35%	128.02%	112.07%	105.27%	100.00%	-
ROE	14.22%	13.44%	14.30%	18.92%	16.59%	14.47%	14.69%	-
YoY %	5.80%	-6.01%	-24.42%	14.04%	14.65%	-1.50%	-	-
Horiz. %	96.80%	91.49%	97.35%	128.80%	112.93%	98.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	192.45	196.12	193.55	206.95	205.23	209.60	217.93	-7.96%
YoY %	-1.87%	1.33%	-6.47%	0.84%	-2.08%	-3.82%	-	-
Horiz. %	88.31%	89.99%	88.81%	94.96%	94.17%	96.18%	100.00%	-
EPS	16.07	14.78	15.16	19.10	16.59	15.92	15.72	1.48%
YoY %	8.73%	-2.51%	-20.63%	15.13%	4.21%	1.27%	-	-
Horiz. %	102.23%	94.02%	96.44%	121.50%	105.53%	101.27%	100.00%	-
DPS	10.00	11.26	15.00	13.13	15.00	15.00	15.00	-23.70%
YoY %	-11.19%	-24.93%	14.24%	-12.47%	0.00%	0.00%	-	-
Horiz. %	66.67%	75.07%	100.00%	87.53%	100.00%	100.00%	100.00%	-
NAPS	1.13	1.10	1.06	1.01	1.00	1.10	1.07	3.70%
YoY %	2.73%	3.77%	4.95%	1.00%	-9.09%	2.80%	-	-
Horiz. %	105.61%	102.80%	99.07%	94.39%	93.46%	102.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,103,162
RPS	167.69	170.82	168.58	162.60	156.27	153.34	155.01	5.38%
YoY %	-1.83%	1.33%	3.68%	4.05%	1.91%	-1.08%	-	-
Horiz. %	108.18%	110.20%	108.75%	104.90%	100.81%	98.92%	100.00%	-
EPS	14.00	12.87	13.20	15.01	12.63	11.65	11.18	16.19%
YoY %	8.78%	-2.50%	-12.06%	18.84%	8.41%	4.20%	-	-
Horiz. %	125.22%	115.12%	118.07%	134.26%	112.97%	104.20%	100.00%	-
DPS	8.71	9.81	13.06	10.32	11.42	10.97	10.67	-12.66%
YoY %	-11.21%	-24.89%	26.55%	-9.63%	4.10%	2.81%	-	-
Horiz. %	81.63%	91.94%	122.40%	96.72%	107.03%	102.81%	100.00%	-
NAPS	0.9846	0.9581	0.9233	0.7936	0.7614	0.8047	0.7611	18.74%
YoY %	2.77%	3.77%	16.34%	4.23%	-5.38%	5.73%	-	-
Horiz. %	129.37%	125.88%	121.31%	104.27%	100.04%	105.73%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.30	2.44	2.29	2.21	2.19	2.24	2.17	-
P/RPS	1.20	1.24	1.18	1.07	1.07	1.07	1.00	12.93%
YoY %	-3.23%	5.08%	10.28%	0.00%	0.00%	7.00%	-	-
Horiz. %	120.00%	124.00%	118.00%	107.00%	107.00%	107.00%	100.00%	-
P/EPS	14.32	16.51	15.11	11.57	13.20	14.07	13.80	2.49%
YoY %	-13.26%	9.27%	30.60%	-12.35%	-6.18%	1.96%	-	-
Horiz. %	103.77%	119.64%	109.49%	83.84%	95.65%	101.96%	100.00%	-
EY	6.99	6.06	6.62	8.65	7.57	7.11	7.24	-2.31%
YoY %	15.35%	-8.46%	-23.47%	14.27%	6.47%	-1.80%	-	-
Horiz. %	96.55%	83.70%	91.44%	119.48%	104.56%	98.20%	100.00%	-
DY	4.35	4.61	6.55	5.94	6.85	6.70	6.91	-26.56%
YoY %	-5.64%	-29.62%	10.27%	-13.28%	2.24%	-3.04%	-	-
Horiz. %	62.95%	66.71%	94.79%	85.96%	99.13%	96.96%	100.00%	-
P/NAPS	2.04	2.22	2.16	2.19	2.19	2.04	2.03	0.32%
YoY %	-8.11%	2.78%	-1.37%	0.00%	7.35%	0.49%	-	-
Horiz. %	100.49%	109.36%	106.40%	107.88%	107.88%	100.49%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	-
Price	2.22	2.30	2.50	2.29	2.19	2.16	2.20	-
P/RPS	1.15	1.17	1.29	1.11	1.07	1.03	1.01	9.04%
YoY %	-1.71%	-9.30%	16.22%	3.74%	3.88%	1.98%	-	-
Horiz. %	113.86%	115.84%	127.72%	109.90%	105.94%	101.98%	100.00%	-
P/EPS	13.82	15.56	16.49	11.99	13.20	13.57	13.99	-0.81%
YoY %	-11.18%	-5.64%	37.53%	-9.17%	-2.73%	-3.00%	-	-
Horiz. %	98.78%	111.22%	117.87%	85.70%	94.35%	97.00%	100.00%	-
EY	7.24	6.43	6.06	8.34	7.57	7.37	7.15	0.83%
YoY %	12.60%	6.11%	-27.34%	10.17%	2.71%	3.08%	-	-
Horiz. %	101.26%	89.93%	84.76%	116.64%	105.87%	103.08%	100.00%	-
DY	4.50	4.90	6.00	5.73	6.85	6.94	6.82	-24.22%
YoY %	-8.16%	-18.33%	4.71%	-16.35%	-1.30%	1.76%	-	-
Horiz. %	65.98%	71.85%	87.98%	84.02%	100.44%	101.76%	100.00%	-
P/NAPS	1.96	2.09	2.36	2.27	2.19	1.96	2.06	-3.26%
YoY %	-6.22%	-11.44%	3.96%	3.65%	11.73%	-4.85%	-	-
Horiz. %	95.15%	101.46%	114.56%	110.19%	106.31%	95.15%	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