[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 8.75%

YoY- 10.85%

Quarter Report

YTLPI3Q31032011(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	15,454,324	14,543,408	14,662,559	13,863,325	14,121,768	13,937,116	13,442,917	9.71%
YoY %	6.26%	-0.81%	5.77%	-1.83%	1.32%	3.68%	-	-
Horiz. %	114.96%	108.19%	109.07%	103.13%	105.05%	103.68%	100.00%	-
PBT	1,395,692	1,191,204	1,556,906	1,518,433	1,477,466	1,527,644	1,717,212	-12.87%
YoY %	17.17%	-23.49%	2.53%	2.77%	-3.28%	-11.04%	-	-
Horiz. %	81.28%	69.37%	90.66%	88.42%	86.04%	88.96%	100.00%	-
Tax	-401,328	-350,584	-309,444	-419,952	-437,326	-448,604	-476,203	-10.75%
YoY %	-14.47%	-13.29%	26.31%	3.97%	2.51%	5.80%	-	-
Horiz. %	84.28%	73.62%	64.98%	88.19%	91.84%	94.20%	100.00%	-
NP	994,364	840,620	1,247,462	1,098,481	1,040,140	1,079,040	1,241,009	-13.69%
YoY %	18.29%	-32.61%	13.56%	5.61%	-3.61%	-13.05%	-	-
Horiz. %	80.13%	67.74%	100.52%	88.52%	83.81%	86.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,119,990	984,796	1,364,168	1,157,378	1,064,246	1,091,632	1,241,135	-6.60%
YoY %	13.73%	-27.81%	17.87%	8.75%	-2.51%	-12.05%	-	-
Horiz. %	90.24%	79.35%	109.91%	93.25%	85.75%	87.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.75%	29.43%	19.88%	27.66%	29.60%	29.37%	27.73%	-
YoY %	-2.31%	48.04%	-28.13%	-6.55%	0.78%	5.91%	-	-
Horiz. %	103.68%	106.13%	71.69%	99.75%	106.74%	105.91%	100.00%	-
Total Cost	14,459,960	13,702,788	13,415,097	12,764,844	13,081,628	12,858,076	12,201,908	11.95%
YoY %	5.53%	2.14%	5.09%	-2.42%	1.74%	5.38%	-	-
Horiz. %	118.51%	112.30%	109.94%	104.61%	107.21%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	23.78%
YoY %	1.84%	4.42%	4.47%	2.77%	3.77%	16.34%	-	-
Horiz. %	137.85%	135.36%	129.62%	124.07%	120.73%	116.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	406,611	542,937	676,013	720,360	810,785	1,080,110	852,901	-38.89%
YoY %	-25.11%	-19.69%	-6.16%	-11.15%	-24.93%	26.64%	-	-
Horiz. %	47.67%	63.66%	79.26%	84.46%	95.06%	126.64%	100.00%	-
Div Payout %	36.30%	55.13%	49.56%	62.24%	76.18%	98.94%	68.72%	-
YoY %	-34.16%	11.24%	-20.37%	-18.30%	-23.00%	43.98%	-	-
Horiz. %	52.82%	80.22%	72.12%	90.57%	110.86%	143.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	23.78%
YoY %	1.84%	4.42%	4.47%	2.77%	3.77%	16.34%	-	-
Horiz. %	137.85%	135.36%	129.62%	124.07%	120.73%	116.34%	100.00%	-
NOSH	7,235,077	7,219,911	7,206,969	7,203,601	7,200,581	7,200,738	6,495,819	7.42%
YoY %	0.21%	0.18%	0.05%	0.04%	-0.00%	10.85%	-	-
Horiz. %	111.38%	111.15%	110.95%	110.90%	110.85%	110.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	6.43%	5.78%	8.51%	7.92%	7.37%	7.74%	9.23%	-
YoY %	11.25%	-32.08%	7.45%	7.46%	-4.78%	-16.14%	-	-
Horiz. %	69.66%	62.62%	92.20%	85.81%	79.85%	83.86%	100.00%	-
ROE	12.38%	11.09%	16.04%	14.22%	13.44%	14.30%	18.92%	-
YoY %	11.63%	-30.86%	12.80%	5.80%	-6.01%	-24.42%	-	-
Horiz. %	65.43%	58.62%	84.78%	75.16%	71.04%	75.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	213.60	201.43	203.45	192.45	196.12	193.55	206.95	2.12%
YoY %	6.04%	-0.99%	5.72%	-1.87%	1.33%	-6.47%	-	-
Horiz. %	103.21%	97.33%	98.31%	92.99%	94.77%	93.53%	100.00%	-
EPS	15.48	13.64	18.93	16.07	14.78	15.16	19.10	-13.03%
YoY %	13.49%	-27.95%	17.80%	8.73%	-2.51%	-20.63%	-	-
Horiz. %	81.05%	71.41%	99.11%	84.14%	77.38%	79.37%	100.00%	-
DPS	5.62	7.52	9.38	10.00	11.26	15.00	13.13	-43.11%
YoY %	-25.27%	-19.83%	-6.20%	-11.19%	-24.93%	14.24%	-	-
Horiz. %	42.80%	57.27%	71.44%	76.16%	85.76%	114.24%	100.00%	-
NAPS	1.25	1.23	1.18	1.13	1.10	1.06	1.01	15.22%
YoY %	1.63%	4.24%	4.42%	2.73%	3.77%	4.95%	-	-
Horiz. %	123.76%	121.78%	116.83%	111.88%	108.91%	104.95%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,208,390
RPS	186.93	175.92	177.36	167.69	170.82	168.58	162.60	9.71%
YoY %	6.26%	-0.81%	5.77%	-1.83%	1.33%	3.68%	-	-
Horiz. %	114.96%	108.19%	109.08%	103.13%	105.06%	103.68%	100.00%	-
EPS	13.55	11.91	16.50	14.00	12.87	13.20	15.01	-6.57%
YoY %	13.77%	-27.82%	17.86%	8.78%	-2.50%	-12.06%	-	-
Horiz. %	90.27%	79.35%	109.93%	93.27%	85.74%	87.94%	100.00%	-
DPS	4.92	6.57	8.18	8.71	9.81	13.06	10.32	-38.89%
YoY %	-25.11%	-19.68%	-6.08%	-11.21%	-24.89%	26.55%	-	-
Horiz. %	47.67%	63.66%	79.26%	84.40%	95.06%	126.55%	100.00%	-
NAPS	1.0939	1.0742	1.0287	0.9846	0.9581	0.9233	0.7936	23.78%
YoY %	1.83%	4.42%	4.48%	2.77%	3.77%	16.34%	-	-
Horiz. %	137.84%	135.36%	129.62%	124.07%	120.73%	116.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.78	1.70	2.20	2.30	2.44	2.29	2.21	-
P/RPS	0.83	0.84	1.08	1.20	1.24	1.18	1.07	-15.53%
YoY %	-1.19%	-22.22%	-10.00%	-3.23%	5.08%	10.28%	-	-
Horiz. %	77.57%	78.50%	100.93%	112.15%	115.89%	110.28%	100.00%	-
P/EPS	11.50	12.46	11.62	14.32	16.51	15.11	11.57	-0.40%
YoY %	-7.70%	7.23%	-18.85%	-13.26%	9.27%	30.60%	-	-
Horiz. %	99.39%	107.69%	100.43%	123.77%	142.70%	130.60%	100.00%	-
EY	8.70	8.02	8.60	6.99	6.06	6.62	8.65	0.38%
YoY %	8.48%	-6.74%	23.03%	15.35%	-8.46%	-23.47%	-	-
Horiz. %	100.58%	92.72%	99.42%	80.81%	70.06%	76.53%	100.00%	-
DY	3.16	4.42	4.26	4.35	4.61	6.55	5.94	-34.26%
YoY %	-28.51%	3.76%	-2.07%	-5.64%	-29.62%	10.27%	-	-
Horiz. %	53.20%	74.41%	71.72%	73.23%	77.61%	110.27%	100.00%	-
P/NAPS	1.42	1.38	1.86	2.04	2.22	2.16	2.19	-25.02%
YoY %	2.90%	-25.81%	-8.82%	-8.11%	2.78%	-1.37%	-	-
Horiz. %	64.84%	63.01%	84.93%	93.15%	101.37%	98.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	17/11/11	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	-
Price	1.90	1.80	1.89	2.22	2.30	2.50	2.29	-
P/RPS	0.89	0.89	0.93	1.15	1.17	1.29	1.11	-13.65%
YoY %	0.00%	-4.30%	-19.13%	-1.71%	-9.30%	16.22%	-	-
Horiz. %	80.18%	80.18%	83.78%	103.60%	105.41%	116.22%	100.00%	-
P/EPS	12.27	13.20	9.98	13.82	15.56	16.49	11.99	1.54%
YoY %	-7.05%	32.26%	-27.79%	-11.18%	-5.64%	37.53%	-	-
Horiz. %	102.34%	110.09%	83.24%	115.26%	129.77%	137.53%	100.00%	-
EY	8.15	7.58	10.02	7.24	6.43	6.06	8.34	-1.52%
YoY %	7.52%	-24.35%	38.40%	12.60%	6.11%	-27.34%	-	-
Horiz. %	97.72%	90.89%	120.14%	86.81%	77.10%	72.66%	100.00%	-
DY	2.96	4.18	4.96	4.50	4.90	6.00	5.73	-35.54%
YoY %	-29.19%	-15.73%	10.22%	-8.16%	-18.33%	4.71%	-	-
Horiz. %	51.66%	72.95%	86.56%	78.53%	85.51%	104.71%	100.00%	-
P/NAPS	1.52	1.46	1.60	1.96	2.09	2.36	2.27	-23.40%
YoY %	4.11%	-8.75%	-18.37%	-6.22%	-11.44%	3.96%	-	-
Horiz. %	66.96%	64.32%	70.48%	86.34%	92.07%	103.96%	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