[YTLPOWR] QoQ Cumulative 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- 58.49%

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
Cumulative Result
Revenue	10,397,494	7,060,884	3,484,279	13,442,917	9,689,522	6,338,424	3,203,722	119.36%
YoY %	47.25%	102.65%	-74.08%	38.74%	52.87%	97.85%	-	-
Horiz. %	324.54%	220.40%	108.76%	419.60%	302.45%	197.85%	100.00%	-
PBT	1,138,825	738,733	381,911	1,717,212	1,066,142	663,473	318,924	133.80%
YoY %	54.16%	93.43%	-77.76%	61.07%	60.69%	108.03%	-	-
Horiz. %	357.08%	231.63%	119.75%	538.44%	334.29%	208.03%	100.00%	-
Tax	-314,964	-218,663	-112,151	-476,203	-283,180	-182,165	-87,953	134.24%
YoY %	-44.04%	-94.97%	76.45%	-68.16%	-55.45%	-107.12%	-	-
Horiz. %	358.10%	248.61%	127.51%	541.43%	321.97%	207.12%	100.00%	-
NP	823,861	520,070	269,760	1,241,009	782,962	481,308	230,971	133.63%
YoY %	58.41%	92.79%	-78.26%	58.50%	62.67%	108.38%	-	-
Horiz. %	356.69%	225.17%	116.79%	537.30%	338.99%	208.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	868,034	532,123	272,908	1,241,135	783,088	481,434	231,097	141.83%
YoY %	63.13%	94.98%	-78.01%	58.49%	62.66%	108.33%	-	-
Horiz. %	375.61%	230.26%	118.09%	537.06%	338.86%	208.33%	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	9,573,633	6,540,814	3,214,519	12,201,908	8,906,560	5,857,116	2,972,751	118.23%
YoY %	46.37%	103.48%	-73.66%	37.00%	52.06%	97.03%	-	-
Horiz. %	322.05%	220.03%	108.13%	410.46%	299.61%	197.03%	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	540,270	405,392	270,027	852,901	708,178	453,612	220,512	81.84%
YoY %	33.27%	50.13%	-68.34%	20.44%	56.12%	105.71%	-	-
Horiz. %	245.01%	183.84%	122.45%	386.78%	321.15%	205.71%	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	10.66%	6.72%	3.58%	18.92%	12.44%	7.24%	3.67%	-
YoY %	58.63%	87.71%	-81.08%	52.09%	71.82%	97.28%	-	-
Horiz. %	290.46%	183.11%	97.55%	515.53%	338.96%	197.28%	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	144.34	98.06	48.39	206.95	153.93	104.80	54.48	91.58%
YoY %	47.20%	102.65%	-76.62%	34.44%	46.88%	92.36%	-	-
Horiz. %	264.94%	179.99%	88.82%	379.86%	282.54%	192.36%	100.00%	-
EPS	12.05	7.39	3.79	19.10	12.44	7.96	3.93	111.19%
YoY %	63.06%	94.99%	-80.16%	53.54%	56.28%	102.54%	-	-
Horiz. %	306.62%	188.04%	96.44%	486.01%	316.54%	202.54%	100.00%	-
DPS	7.50	5.63	3.75	13.13	11.25	7.50	3.75	58.80%
YoY %	33.21%	50.13%	-71.44%	16.71%	50.00%	100.00%	-	-
Horiz. %	200.00%	150.13%	100.00%	350.13%	300.00%	200.00%	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	125.77	85.41	42.15	162.60	117.20	76.67	38.75	119.37%
YoY %	47.25%	102.63%	-74.08%	38.74%	52.86%	97.86%	-	-
Horiz. %	324.57%	220.41%	108.77%	419.61%	302.45%	197.86%	100.00%	-
EPS	10.50	6.44	3.30	15.01	9.47	5.82	2.80	141.56%
YoY %	63.04%	95.15%	-78.01%	58.50%	62.71%	107.86%	-	-
Horiz. %	375.00%	230.00%	117.86%	536.07%	338.21%	207.86%	100.00%	-
DPS	6.54	4.90	3.27	10.32	8.57	5.49	2.67	81.80%
YoY %	33.47%	49.85%	-68.31%	20.42%	56.10%	105.62%	-	-
Horiz. %	244.94%	183.52%	122.47%	386.52%	320.97%	205.62%	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	1.59	2.49	4.73	1.07	1.42	2.14	3.98	-45.78%
YoY %	-36.14%	-47.36%	342.06%	-24.65%	-33.64%	-46.23%	-	-
Horiz. %	39.95%	62.56%	118.84%	26.88%	35.68%	53.77%	100.00%	-
P/EPS	19.09	33.02	60.42	11.57	17.60	28.14	55.22	-50.77%
YoY %	-42.19%	-45.35%	422.21%	-34.26%	-37.46%	-49.04%	-	-
Horiz. %	34.57%	59.80%	109.42%	20.95%	31.87%	50.96%	100.00%	-
EY	5.24	3.03	1.66	8.65	5.68	3.55	1.81	103.25%
YoY %	72.94%	82.53%	-80.81%	52.29%	60.00%	96.13%	-	-
Horiz. %	289.50%	167.40%	91.71%	477.90%	313.81%	196.13%	100.00%	-
DY	3.26	2.31	1.64	5.94	5.14	3.35	1.73	52.62%
YoY %	41.13%	40.85%	-72.39%	15.56%	53.43%	93.64%	-	-
Horiz. %	188.44%	133.53%	94.80%	343.35%	297.11%	193.64%	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	1.54	2.35	5.17	1.11	1.42	2.06	4.04	-47.45%
YoY %	-34.47%	-54.55%	365.77%	-21.83%	-31.07%	-49.01%	-	-
Horiz. %	38.12%	58.17%	127.97%	27.48%	35.15%	50.99%	100.00%	-
P/EPS	18.42	31.12	65.96	11.99	17.60	27.14	55.98	-52.37%
YoY %	-40.81%	-52.82%	450.13%	-31.88%	-35.15%	-51.52%	-	-
Horiz. %	32.90%	55.59%	117.83%	21.42%	31.44%	48.48%	100.00%	-
EY	5.43	3.21	1.52	8.34	5.68	3.69	1.79	109.69%
YoY %	69.16%	111.18%	-81.77%	46.83%	53.93%	106.15%	-	-
Horiz. %	303.35%	179.33%	84.92%	465.92%	317.32%	206.15%	100.00%	-
DY	3.38	2.45	1.50	5.73	5.14	3.47	1.70	58.18%
YoY %	37.96%	63.33%	-73.82%	11.48%	48.13%	104.12%	-	-
Horiz. %	198.82%	144.12%	88.24%	337.06%	302.35%	204.12%	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