[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -82.64%

YoY- -23.27%

Quarter Report

YTLPI1Q30092008(FY2009)Final(Amended).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	6,093,394	3,256,610	1,906,001	1,049,300	4,242,518	3,101,978	2,041,528	107.43%
YoY %	87.11%	70.86%	81.65%	-75.27%	36.77%	51.94%	-	-
Horiz. %	298.47%	159.52%	93.36%	51.40%	207.81%	151.94%	100.00%	-
PBT	1,386,872	843,112	530,184	245,798	1,385,701	1,017,133	657,905	64.47%
YoY %	64.49%	59.02%	115.70%	-82.26%	36.24%	54.60%	-	-
Horiz. %	210.80%	128.15%	80.59%	37.36%	210.62%	154.60%	100.00%	-
Tax	-740,279	-226,302	-134,750	-65,421	-346,855	-258,935	-177,296	159.52%
YoY %	-227.12%	-67.94%	-105.97%	81.14%	-33.95%	-46.05%	-	-
Horiz. %	417.54%	127.64%	76.00%	36.90%	195.64%	146.05%	100.00%	-
NP	646,593	616,810	395,434	180,377	1,038,846	758,198	480,609	21.89%
YoY %	4.83%	55.98%	119.23%	-82.64%	37.02%	57.76%	-	-
Horiz. %	134.54%	128.34%	82.28%	37.53%	216.15%	157.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	646,605	616,810	395,434	180,377	1,038,846	758,198	480,609	21.89%
YoY %	4.83%	55.98%	119.23%	-82.64%	37.02%	57.76%	-	-
Horiz. %	134.54%	128.34%	82.28%	37.53%	216.15%	157.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.38%	26.84%	25.42%	26.62%	25.03%	25.46%	26.95%	-
YoY %	98.88%	5.59%	-4.51%	6.35%	-1.69%	-5.53%	-	-
Horiz. %	198.07%	99.59%	94.32%	98.78%	92.88%	94.47%	100.00%	-
Total Cost	5,446,801	2,639,800	1,510,567	868,923	3,203,672	2,343,780	1,560,919	130.23%
YoY %	106.33%	74.76%	73.84%	-72.88%	36.69%	50.15%	-	-
Horiz. %	348.95%	169.12%	96.77%	55.67%	205.24%	150.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,922,142	5,535,474	5,569,493	6,247,998	6,286,019	5,931,480	6,217,847	-3.19%
YoY %	6.99%	-0.61%	-10.86%	-0.60%	5.98%	-4.61%	-	-
Horiz. %	95.24%	89.03%	89.57%	100.48%	101.10%	95.39%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	790,378	465,996	208,855	244,486	584,443	386,835	191,122	157.86%
YoY %	69.61%	123.12%	-14.57%	-58.17%	51.08%	102.40%	-	-
Horiz. %	413.55%	243.82%	109.28%	127.92%	305.80%	202.40%	100.00%	-
Div Payout %	122.24%	75.55%	52.82%	135.54%	56.26%	51.02%	39.77%	-
YoY %	61.80%	43.03%	-61.03%	140.92%	10.27%	28.29%	-	-
Horiz. %	307.37%	189.97%	132.81%	340.81%	141.46%	128.29%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	5,922,142	5,535,474	5,569,493	6,247,998	6,286,019	5,931,480	6,217,847	-3.19%
YoY %	6.99%	-0.61%	-10.86%	-0.60%	5.98%	-4.61%	-	-
Horiz. %	95.24%	89.03%	89.57%	100.48%	101.10%	95.39%	100.00%	-
NOSH	5,694,367	5,648,443	5,569,493	5,433,042	5,195,057	5,157,809	5,096,595	7.68%
YoY %	0.81%	1.42%	2.51%	4.58%	0.72%	1.20%	-	-
Horiz. %	111.73%	110.83%	109.28%	106.60%	101.93%	101.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.61%	18.94%	20.75%	17.19%	24.49%	24.44%	23.54%	-
YoY %	-43.98%	-8.72%	20.71%	-29.81%	0.20%	3.82%	-	-
Horiz. %	45.07%	80.46%	88.15%	73.02%	104.04%	103.82%	100.00%	-
ROE	10.92%	11.14%	7.10%	2.89%	16.53%	12.78%	7.73%	-
YoY %	-1.97%	56.90%	145.67%	-82.52%	29.34%	65.33%	-	-
Horiz. %	141.27%	144.11%	91.85%	37.39%	213.84%	165.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	107.01	57.66	34.22	19.31	81.66	60.14	40.06	92.63%
YoY %	85.59%	68.50%	77.21%	-76.35%	35.78%	50.12%	-	-
Horiz. %	267.12%	143.93%	85.42%	48.20%	203.84%	150.12%	100.00%	-
EPS	11.35	10.92	7.10	3.32	20.00	14.70	9.43	13.16%
YoY %	3.94%	53.80%	113.86%	-83.40%	36.05%	55.89%	-	-
Horiz. %	120.36%	115.80%	75.29%	35.21%	212.09%	155.89%	100.00%	-
DPS	13.88	8.25	3.75	4.50	11.25	7.50	3.75	139.47%
YoY %	68.24%	120.00%	-16.67%	-60.00%	50.00%	100.00%	-	-
Horiz. %	370.13%	220.00%	100.00%	120.00%	300.00%	200.00%	100.00%	-
NAPS	1.04	0.98	1.00	1.15	1.21	1.15	1.22	-10.10%
YoY %	6.12%	-2.00%	-13.04%	-4.96%	5.22%	-5.74%	-	-
Horiz. %	85.25%	80.33%	81.97%	94.26%	99.18%	94.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,433,042
RPS	73.71	39.39	23.05	12.69	51.32	37.52	24.69	107.47%
YoY %	87.13%	70.89%	81.64%	-75.27%	36.78%	51.96%	-	-
Horiz. %	298.54%	159.54%	93.36%	51.40%	207.86%	151.96%	100.00%	-
EPS	7.82	7.46	4.78	2.18	12.57	9.17	5.81	21.92%
YoY %	4.83%	56.07%	119.27%	-82.66%	37.08%	57.83%	-	-
Horiz. %	134.60%	128.40%	82.27%	37.52%	216.35%	157.83%	100.00%	-
DPS	9.56	5.64	2.53	2.96	7.07	4.68	2.31	157.99%
YoY %	69.50%	122.92%	-14.53%	-58.13%	51.07%	102.60%	-	-
Horiz. %	413.85%	244.16%	109.52%	128.14%	306.06%	202.60%	100.00%	-
NAPS	0.7163	0.6696	0.6737	0.7558	0.7604	0.7175	0.7521	-3.20%
YoY %	6.97%	-0.61%	-10.86%	-0.60%	5.98%	-4.60%	-	-
Horiz. %	95.24%	89.03%	89.58%	100.49%	101.10%	95.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.16	1.92	1.90	1.77	1.85	2.43	2.70	-
P/RPS	2.02	3.33	5.55	9.16	2.27	4.04	6.74	-55.24%
YoY %	-39.34%	-40.00%	-39.41%	303.52%	-43.81%	-40.06%	-	-
Horiz. %	29.97%	49.41%	82.34%	135.91%	33.68%	59.94%	100.00%	-
P/EPS	19.02	17.58	26.76	53.31	9.25	16.53	28.63	-23.88%
YoY %	8.19%	-34.30%	-49.80%	476.32%	-44.04%	-42.26%	-	-
Horiz. %	66.43%	61.40%	93.47%	186.20%	32.31%	57.74%	100.00%	-
EY	5.26	5.69	3.74	1.88	10.81	6.05	3.49	31.48%
YoY %	-7.56%	52.14%	98.94%	-82.61%	78.68%	73.35%	-	-
Horiz. %	150.72%	163.04%	107.16%	53.87%	309.74%	173.35%	100.00%	-
DY	6.43	4.30	1.97	2.54	6.08	3.09	1.39	177.88%
YoY %	49.53%	118.27%	-22.44%	-58.22%	96.76%	122.30%	-	-
Horiz. %	462.59%	309.35%	141.73%	182.73%	437.41%	222.30%	100.00%	-
P/NAPS	2.08	1.96	1.90	1.54	1.53	2.11	2.21	-3.96%
YoY %	6.12%	3.16%	23.38%	0.65%	-27.49%	-4.52%	-	-
Horiz. %	94.12%	88.69%	85.97%	69.68%	69.23%	95.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	21/05/09	19/02/09	21/11/08	22/08/08	22/05/08	22/02/08	-
Price	2.12	2.09	1.86	1.71	1.78	2.15	2.50	-
P/RPS	1.98	3.63	5.44	8.85	2.18	3.57	6.24	-53.51%
YoY %	-45.45%	-33.27%	-38.53%	305.96%	-38.94%	-42.79%	-	-
Horiz. %	31.73%	58.17%	87.18%	141.83%	34.94%	57.21%	100.00%	-
P/EPS	18.67	19.14	26.20	51.51	8.90	14.63	26.51	-20.85%
YoY %	-2.46%	-26.95%	-49.14%	478.76%	-39.17%	-44.81%	-	-
Horiz. %	70.43%	72.20%	98.83%	194.30%	33.57%	55.19%	100.00%	-
EY	5.36	5.22	3.82	1.94	11.23	6.84	3.77	26.46%
YoY %	2.68%	36.65%	96.91%	-82.72%	64.18%	81.43%	-	-
Horiz. %	142.18%	138.46%	101.33%	51.46%	297.88%	181.43%	100.00%	-
DY	6.55	3.95	2.02	2.63	6.32	3.49	1.50	167.39%
YoY %	65.82%	95.54%	-23.19%	-58.39%	81.09%	132.67%	-	-
Horiz. %	436.67%	263.33%	134.67%	175.33%	421.33%	232.67%	100.00%	-
P/NAPS	2.04	2.13	1.86	1.49	1.47	1.87	2.05	-0.32%
YoY %	-4.23%	14.52%	24.83%	1.36%	-21.39%	-8.78%	-	-
Horiz. %	99.51%	103.90%	90.73%	72.68%	71.71%	91.22%	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