[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 8.44%

YoY- 26.96%

Quarter Report

YTLPI3Q31032010 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	14,121,768	13,937,116	13,442,917	12,919,362	12,676,848	12,814,888	6,093,394	74.85%
YoY %	1.32%	3.68%	4.05%	1.91%	-1.08%	110.31%	-	-
Horiz. %	231.76%	228.73%	220.61%	212.02%	208.04%	210.31%	100.00%	-
PBT	1,477,466	1,527,644	1,717,212	1,421,522	1,326,946	1,275,696	1,386,872	4.29%
YoY %	-3.28%	-11.04%	20.80%	7.13%	4.02%	-8.02%	-	-
Horiz. %	106.53%	110.15%	123.82%	102.50%	95.68%	91.98%	100.00%	-
Tax	-437,326	-448,604	-476,203	-377,573	-364,330	-351,812	-740,279	-29.52%
YoY %	2.51%	5.80%	-26.12%	-3.63%	-3.56%	52.48%	-	-
Horiz. %	59.08%	60.60%	64.33%	51.00%	49.22%	47.52%	100.00%	-
NP	1,040,140	1,079,040	1,241,009	1,043,949	962,616	923,884	646,593	37.17%
YoY %	-3.61%	-13.05%	18.88%	8.45%	4.19%	42.88%	-	-
Horiz. %	160.86%	166.88%	191.93%	161.45%	148.88%	142.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,064,246	1,091,632	1,241,135	1,044,117	962,868	924,388	646,605	39.27%
YoY %	-2.51%	-12.05%	18.87%	8.44%	4.16%	42.96%	-	-
Horiz. %	164.59%	168.83%	191.95%	161.48%	148.91%	142.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.60%	29.37%	27.73%	26.56%	27.46%	27.58%	53.38%	-
YoY %	0.78%	5.91%	4.41%	-3.28%	-0.44%	-48.33%	-	-
Horiz. %	55.45%	55.02%	51.95%	49.76%	51.44%	51.67%	100.00%	-
Total Cost	13,081,628	12,858,076	12,201,908	11,875,413	11,714,232	11,891,004	5,446,801	79.05%
YoY %	1.74%	5.38%	2.75%	1.38%	-1.49%	118.31%	-	-
Horiz. %	240.17%	236.07%	224.02%	218.03%	215.07%	218.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	810,785	1,080,110	852,901	944,237	907,224	882,049	790,378	1.70%
YoY %	-24.93%	26.64%	-9.67%	4.08%	2.85%	11.60%	-	-
Horiz. %	102.58%	136.66%	107.91%	119.47%	114.78%	111.60%	100.00%	-
Div Payout %	76.18%	98.94%	68.72%	90.43%	94.22%	95.42%	122.24%	-
YoY %	-23.00%	43.98%	-24.01%	-4.02%	-1.26%	-21.94%	-	-
Horiz. %	62.32%	80.94%	56.22%	73.98%	77.08%	78.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-
NOSH	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	5,880,330	5,694,367	16.88%
YoY %	-0.00%	10.85%	3.19%	4.08%	2.85%	3.27%	-	-
Horiz. %	126.45%	126.45%	114.07%	110.55%	106.21%	103.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	7.37%	7.74%	9.23%	8.08%	7.59%	7.21%	10.61%	-
YoY %	-4.78%	-16.14%	14.23%	6.46%	5.27%	-32.05%	-	-
Horiz. %	69.46%	72.95%	86.99%	76.15%	71.54%	67.95%	100.00%	-
ROE	13.44%	14.30%	18.92%	16.59%	14.47%	14.69%	10.92%	-
YoY %	-6.01%	-24.42%	14.04%	14.65%	-1.50%	34.52%	-	-
Horiz. %	123.08%	130.95%	173.26%	151.92%	132.51%	134.52%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	196.12	193.55	206.95	205.23	209.60	217.93	107.01	49.59%
YoY %	1.33%	-6.47%	0.84%	-2.08%	-3.82%	103.65%	-	-
Horiz. %	183.27%	180.87%	193.39%	191.79%	195.87%	203.65%	100.00%	-
EPS	14.78	15.16	19.10	16.59	15.92	15.72	11.35	19.19%
YoY %	-2.51%	-20.63%	15.13%	4.21%	1.27%	38.50%	-	-
Horiz. %	130.22%	133.57%	168.28%	146.17%	140.26%	138.50%	100.00%	-
DPS	11.26	15.00	13.13	15.00	15.00	15.00	13.88	-12.98%
YoY %	-24.93%	14.24%	-12.47%	0.00%	0.00%	8.07%	-	-
Horiz. %	81.12%	108.07%	94.60%	108.07%	108.07%	108.07%	100.00%	-
NAPS	1.10	1.06	1.01	1.00	1.10	1.07	1.04	3.79%
YoY %	3.77%	4.95%	1.00%	-9.09%	2.80%	2.88%	-	-
Horiz. %	105.77%	101.92%	97.12%	96.15%	105.77%	102.88%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,345
RPS	170.82	168.58	162.60	156.27	153.34	155.01	73.71	74.85%
YoY %	1.33%	3.68%	4.05%	1.91%	-1.08%	110.30%	-	-
Horiz. %	231.75%	228.71%	220.59%	212.01%	208.03%	210.30%	100.00%	-
EPS	12.87	13.20	15.01	12.63	11.65	11.18	7.82	39.26%
YoY %	-2.50%	-12.06%	18.84%	8.41%	4.20%	42.97%	-	-
Horiz. %	164.58%	168.80%	191.94%	161.51%	148.98%	142.97%	100.00%	-
DPS	9.81	13.06	10.32	11.42	10.97	10.67	9.56	1.73%
YoY %	-24.89%	26.55%	-9.63%	4.10%	2.81%	11.61%	-	-
Horiz. %	102.62%	136.61%	107.95%	119.46%	114.75%	111.61%	100.00%	-
NAPS	0.9581	0.9233	0.7936	0.7614	0.8047	0.7611	0.7163	21.33%
YoY %	3.77%	16.34%	4.23%	-5.38%	5.73%	6.25%	-	-
Horiz. %	133.76%	128.90%	110.79%	106.30%	112.34%	106.25%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.44	2.29	2.21	2.19	2.24	2.17	2.16	-
P/RPS	1.24	1.18	1.07	1.07	1.07	1.00	2.02	-27.70%
YoY %	5.08%	10.28%	0.00%	0.00%	7.00%	-50.50%	-	-
Horiz. %	61.39%	58.42%	52.97%	52.97%	52.97%	49.50%	100.00%	-
P/EPS	16.51	15.11	11.57	13.20	14.07	13.80	19.02	-8.98%
YoY %	9.27%	30.60%	-12.35%	-6.18%	1.96%	-27.44%	-	-
Horiz. %	86.80%	79.44%	60.83%	69.40%	73.97%	72.56%	100.00%	-
EY	6.06	6.62	8.65	7.57	7.11	7.24	5.26	9.87%
YoY %	-8.46%	-23.47%	14.27%	6.47%	-1.80%	37.64%	-	-
Horiz. %	115.21%	125.86%	164.45%	143.92%	135.17%	137.64%	100.00%	-
DY	4.61	6.55	5.94	6.85	6.70	6.91	6.43	-19.84%
YoY %	-29.62%	10.27%	-13.28%	2.24%	-3.04%	7.47%	-	-
Horiz. %	71.70%	101.87%	92.38%	106.53%	104.20%	107.47%	100.00%	-
P/NAPS	2.22	2.16	2.19	2.19	2.04	2.03	2.08	4.42%
YoY %	2.78%	-1.37%	0.00%	7.35%	0.49%	-2.40%	-	-
Horiz. %	106.73%	103.85%	105.29%	105.29%	98.08%	97.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	-
Price	2.30	2.50	2.29	2.19	2.16	2.20	2.12	-
P/RPS	1.17	1.29	1.11	1.07	1.03	1.01	1.98	-29.51%
YoY %	-9.30%	16.22%	3.74%	3.88%	1.98%	-48.99%	-	-
Horiz. %	59.09%	65.15%	56.06%	54.04%	52.02%	51.01%	100.00%	-
P/EPS	15.56	16.49	11.99	13.20	13.57	13.99	18.67	-11.40%
YoY %	-5.64%	37.53%	-9.17%	-2.73%	-3.00%	-25.07%	-	-
Horiz. %	83.34%	88.32%	64.22%	70.70%	72.68%	74.93%	100.00%	-
EY	6.43	6.06	8.34	7.57	7.37	7.15	5.36	12.86%
YoY %	6.11%	-27.34%	10.17%	2.71%	3.08%	33.40%	-	-
Horiz. %	119.96%	113.06%	155.60%	141.23%	137.50%	133.40%	100.00%	-
DY	4.90	6.00	5.73	6.85	6.94	6.82	6.55	-17.54%
YoY %	-18.33%	4.71%	-16.35%	-1.30%	1.76%	4.12%	-	-
Horiz. %	74.81%	91.60%	87.48%	104.58%	105.95%	104.12%	100.00%	-
P/NAPS	2.09	2.36	2.27	2.19	1.96	2.06	2.04	1.62%
YoY %	-11.44%	3.96%	3.65%	11.73%	-4.85%	0.98%	-	-
Horiz. %	102.45%	115.69%	111.27%	107.35%	96.08%	100.98%	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