[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

25-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -78.01%

YoY- 18.09%

Quarter Report

YTLPI1Q30092010(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	14,662,559	10,397,494	7,060,884	3,484,279	13,442,917	9,689,522	6,338,424	75.18%
YoY %	41.02%	47.25%	102.65%	-74.08%	38.74%	52.87%	-	-
Horiz. %	231.33%	164.04%	111.40%	54.97%	212.09%	152.87%	100.00%	-
PBT	1,556,906	1,138,825	738,733	381,911	1,717,212	1,066,142	663,473	76.86%
YoY %	36.71%	54.16%	93.43%	-77.76%	61.07%	60.69%	-	-
Horiz. %	234.66%	171.65%	111.34%	57.56%	258.82%	160.69%	100.00%	-
Tax	-309,444	-314,964	-218,663	-112,151	-476,203	-283,180	-182,165	42.50%
YoY %	1.75%	-44.04%	-94.97%	76.45%	-68.16%	-55.45%	-	-
Horiz. %	169.87%	172.90%	120.04%	61.57%	261.41%	155.45%	100.00%	-
NP	1,247,462	823,861	520,070	269,760	1,241,009	782,962	481,308	89.01%
YoY %	51.42%	58.41%	92.79%	-78.26%	58.50%	62.67%	-	-
Horiz. %	259.18%	171.17%	108.05%	56.05%	257.84%	162.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,364,168	868,034	532,123	272,908	1,241,135	783,088	481,434	100.62%
YoY %	57.16%	63.13%	94.98%	-78.01%	58.49%	62.66%	-	-
Horiz. %	283.36%	180.30%	110.53%	56.69%	257.80%	162.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.88%	27.66%	29.60%	29.37%	27.73%	26.56%	27.46%	-
YoY %	-28.13%	-6.55%	0.78%	5.91%	4.41%	-3.28%	-	-
Horiz. %	72.40%	100.73%	107.79%	106.96%	100.98%	96.72%	100.00%	-
Total Cost	13,415,097	9,573,633	6,540,814	3,214,519	12,201,908	8,906,560	5,857,116	74.02%
YoY %	40.13%	46.37%	103.48%	-73.66%	37.00%	52.06%	-	-
Horiz. %	229.04%	163.45%	111.67%	54.88%	208.33%	152.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	17.83%
YoY %	4.47%	2.77%	3.77%	16.34%	4.22%	-5.38%	-	-
Horiz. %	127.83%	122.35%	119.05%	114.73%	98.61%	94.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	676,013	540,270	405,392	270,027	852,901	708,178	453,612	30.56%
YoY %	25.13%	33.27%	50.13%	-68.34%	20.44%	56.12%	-	-
Horiz. %	149.03%	119.10%	89.37%	59.53%	188.02%	156.12%	100.00%	-
Div Payout %	49.56%	62.24%	76.18%	98.94%	68.72%	90.43%	94.22%	-
YoY %	-20.37%	-18.30%	-23.00%	43.98%	-24.01%	-4.02%	-	-
Horiz. %	52.60%	66.06%	80.85%	105.01%	72.94%	95.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	17.83%
YoY %	4.47%	2.77%	3.77%	16.34%	4.22%	-5.38%	-	-
Horiz. %	127.83%	122.35%	119.05%	114.73%	98.61%	94.62%	100.00%	-
NOSH	7,206,969	7,203,601	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	12.43%
YoY %	0.05%	0.04%	-0.00%	10.85%	3.19%	4.08%	-	-
Horiz. %	119.16%	119.10%	119.05%	119.06%	107.40%	104.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.51%	7.92%	7.37%	7.74%	9.23%	8.08%	7.59%	-
YoY %	7.45%	7.46%	-4.78%	-16.14%	14.23%	6.46%	-	-
Horiz. %	112.12%	104.35%	97.10%	101.98%	121.61%	106.46%	100.00%	-
ROE	16.04%	10.66%	6.72%	3.58%	18.92%	12.44%	7.24%	-
YoY %	50.47%	58.63%	87.71%	-81.08%	52.09%	71.82%	-	-
Horiz. %	221.55%	147.24%	92.82%	49.45%	261.33%	171.82%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	203.45	144.34	98.06	48.39	206.95	153.93	104.80	55.80%
YoY %	40.95%	47.20%	102.65%	-76.62%	34.44%	46.88%	-	-
Horiz. %	194.13%	137.73%	93.57%	46.17%	197.47%	146.88%	100.00%	-
EPS	18.93	12.05	7.39	3.79	19.10	12.44	7.96	78.44%
YoY %	57.10%	63.06%	94.99%	-80.16%	53.54%	56.28%	-	-
Horiz. %	237.81%	151.38%	92.84%	47.61%	239.95%	156.28%	100.00%	-
DPS	9.38	7.50	5.63	3.75	13.13	11.25	7.50	16.12%
YoY %	25.07%	33.21%	50.13%	-71.44%	16.71%	50.00%	-	-
Horiz. %	125.07%	100.00%	75.07%	50.00%	175.07%	150.00%	100.00%	-
NAPS	1.18	1.13	1.10	1.06	1.01	1.00	1.10	4.80%
YoY %	4.42%	2.73%	3.77%	4.95%	1.00%	-9.09%	-	-
Horiz. %	107.27%	102.73%	100.00%	96.36%	91.82%	90.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,200,738
RPS	177.54	125.90	85.50	42.19	162.77	117.32	76.75	75.17%
YoY %	41.02%	47.25%	102.65%	-74.08%	38.74%	52.86%	-	-
Horiz. %	231.32%	164.04%	111.40%	54.97%	212.08%	152.86%	100.00%	-
EPS	16.52	10.51	6.44	3.30	15.03	9.48	5.83	100.62%
YoY %	57.18%	63.20%	95.15%	-78.04%	58.54%	62.61%	-	-
Horiz. %	283.36%	180.27%	110.46%	56.60%	257.80%	162.61%	100.00%	-
DPS	8.19	6.54	4.91	3.27	10.33	8.57	5.49	30.65%
YoY %	25.23%	33.20%	50.15%	-68.34%	20.54%	56.10%	-	-
Horiz. %	149.18%	119.13%	89.44%	59.56%	188.16%	156.10%	100.00%	-
NAPS	1.0297	0.9856	0.9591	0.9242	0.7944	0.7622	0.8056	17.83%
YoY %	4.47%	2.76%	3.78%	16.34%	4.22%	-5.39%	-	-
Horiz. %	127.82%	122.34%	119.05%	114.72%	98.61%	94.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.20	2.30	2.44	2.29	2.21	2.19	2.24	-
P/RPS	1.08	1.59	2.49	4.73	1.07	1.42	2.14	-36.69%
YoY %	-32.08%	-36.14%	-47.36%	342.06%	-24.65%	-33.64%	-	-
Horiz. %	50.47%	74.30%	116.36%	221.03%	50.00%	66.36%	100.00%	-
P/EPS	11.62	19.09	33.02	60.42	11.57	17.60	28.14	-44.63%
YoY %	-39.13%	-42.19%	-45.35%	422.21%	-34.26%	-37.46%	-	-
Horiz. %	41.29%	67.84%	117.34%	214.71%	41.12%	62.54%	100.00%	-
EY	8.60	5.24	3.03	1.66	8.65	5.68	3.55	80.66%
YoY %	64.12%	72.94%	82.53%	-80.81%	52.29%	60.00%	-	-
Horiz. %	242.25%	147.61%	85.35%	46.76%	243.66%	160.00%	100.00%	-
DY	4.26	3.26	2.31	1.64	5.94	5.14	3.35	17.42%
YoY %	30.67%	41.13%	40.85%	-72.39%	15.56%	53.43%	-	-
Horiz. %	127.16%	97.31%	68.96%	48.96%	177.31%	153.43%	100.00%	-
P/NAPS	1.86	2.04	2.22	2.16	2.19	2.19	2.04	-5.98%
YoY %	-8.82%	-8.11%	2.78%	-1.37%	0.00%	7.35%	-	-
Horiz. %	91.18%	100.00%	108.82%	105.88%	107.35%	107.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	-
Price	1.89	2.22	2.30	2.50	2.29	2.19	2.16	-
P/RPS	0.93	1.54	2.35	5.17	1.11	1.42	2.06	-41.23%
YoY %	-39.61%	-34.47%	-54.55%	365.77%	-21.83%	-31.07%	-	-
Horiz. %	45.15%	74.76%	114.08%	250.97%	53.88%	68.93%	100.00%	-
P/EPS	9.98	18.42	31.12	65.96	11.99	17.60	27.14	-48.76%
YoY %	-45.82%	-40.81%	-52.82%	450.13%	-31.88%	-35.15%	-	-
Horiz. %	36.77%	67.87%	114.66%	243.04%	44.18%	64.85%	100.00%	-
EY	10.02	5.43	3.21	1.52	8.34	5.68	3.69	94.99%
YoY %	84.53%	69.16%	111.18%	-81.77%	46.83%	53.93%	-	-
Horiz. %	271.54%	147.15%	86.99%	41.19%	226.02%	153.93%	100.00%	-
DY	4.96	3.38	2.45	1.50	5.73	5.14	3.47	26.97%
YoY %	46.75%	37.96%	63.33%	-73.82%	11.48%	48.13%	-	-
Horiz. %	142.94%	97.41%	70.61%	43.23%	165.13%	148.13%	100.00%	-
P/NAPS	1.60	1.96	2.09	2.36	2.27	2.19	1.96	-12.68%
YoY %	-18.37%	-6.22%	-11.44%	3.96%	3.65%	11.73%	-	-
Horiz. %	81.63%	100.00%	106.63%	120.41%	115.82%	111.73%	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