[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	188.51	177.40	178.85	169.10	172.25	170.00	163.97	9.71%
YoY %	6.26%	-0.81%	5.77%	-1.83%	1.32%	3.68%	-	-
Horiz. %	114.97%	108.19%	109.07%	103.13%	105.05%	103.68%	100.00%	-
EPS	13.66	12.01	16.64	14.12	12.98	13.32	15.14	-6.61%
YoY %	13.74%	-27.82%	17.85%	8.78%	-2.55%	-12.02%	-	-
Horiz. %	90.22%	79.33%	109.91%	93.26%	85.73%	87.98%	100.00%	-
DPS	4.96	6.62	8.25	8.79	9.89	13.17	10.40	-38.87%
YoY %	-25.08%	-19.76%	-6.14%	-11.12%	-24.91%	26.63%	-	-
Horiz. %	47.69%	63.65%	79.33%	84.52%	95.10%	126.63%	100.00%	-
NAPS	1.1031	1.0832	1.0373	0.9929	0.9661	0.931	0.8003	23.78%
YoY %	1.84%	4.42%	4.47%	2.77%	3.77%	16.33%	-	-
Horiz. %	137.84%	135.35%	129.61%	124.07%	120.72%	116.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:40:00

ADX

10 Mins

BUY

2024-05-28 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-28 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-28 16:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-28 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

DNEX

DAGANG NEXCHANGE BERHAD

373

RANHILL

RANHILL UTILITIES BERHAD

323

JCY

JCY INTERNATIONAL BERHAD

288

PTRANS

PERAK TRANSIT BERHAD

277

HLIND

HONG LEONG INDUSTRIES BHD

276

MPI

MALAYSIAN PACIFIC INDUSTRIES

270

MAYBANK

MALAYAN BANKING BHD

222

MYEG

MY E.G. SERVICES BHD

222

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More