[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

17-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Sep-2011 [#1]

Profit Trend

QoQ- -81.95%

YoY- -9.79%

Quarter Report

YTLPI1Q30092011(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	15,870,343	11,712,579	7,727,162	3,635,852	14,662,559	10,397,494	7,060,884	71.67%
YoY %	35.50%	51.58%	112.53%	-75.20%	41.02%	47.25%	-	-
Horiz. %	224.76%	165.88%	109.44%	51.49%	207.66%	147.25%	100.00%	-
PBT	1,391,476	1,049,746	697,846	297,801	1,556,906	1,138,825	738,733	52.57%
YoY %	32.55%	50.43%	134.33%	-80.87%	36.71%	54.16%	-	-
Horiz. %	188.36%	142.10%	94.47%	40.31%	210.75%	154.16%	100.00%	-
Tax	-234,515	-281,667	-200,664	-87,646	-309,444	-314,964	-218,663	4.78%
YoY %	16.74%	-40.37%	-128.95%	71.68%	1.75%	-44.04%	-	-
Horiz. %	107.25%	128.81%	91.77%	40.08%	141.52%	144.04%	100.00%	-
NP	1,156,961	768,079	497,182	210,155	1,247,462	823,861	520,070	70.49%
YoY %	50.63%	54.49%	136.58%	-83.15%	51.42%	58.41%	-	-
Horiz. %	222.46%	147.69%	95.60%	40.41%	239.86%	158.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,232,211	822,828	559,995	246,199	1,364,168	868,034	532,123	75.12%
YoY %	49.75%	46.93%	127.46%	-81.95%	57.16%	63.13%	-	-
Horiz. %	231.57%	154.63%	105.24%	46.27%	256.36%	163.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	26.83%	28.75%	29.43%	19.88%	27.66%	29.60%	-
YoY %	-37.20%	-6.68%	-2.31%	48.04%	-28.13%	-6.55%	-	-
Horiz. %	56.93%	90.64%	97.13%	99.43%	67.16%	93.45%	100.00%	-
Total Cost	14,713,382	10,944,500	7,229,980	3,425,697	13,415,097	9,573,633	6,540,814	71.76%
YoY %	34.44%	51.38%	111.05%	-74.46%	40.13%	46.37%	-	-
Horiz. %	224.95%	167.33%	110.54%	52.37%	205.10%	146.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	10.58%
YoY %	0.03%	1.80%	1.84%	4.42%	4.47%	2.77%	-	-
Horiz. %	116.28%	116.24%	114.18%	112.12%	107.37%	102.77%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	340,117	271,859	203,305	135,734	676,013	540,270	405,392	-11.05%
YoY %	25.11%	33.72%	49.78%	-79.92%	25.13%	33.27%	-	-
Horiz. %	83.90%	67.06%	50.15%	33.48%	166.76%	133.27%	100.00%	-
Div Payout %	27.60%	33.04%	36.30%	55.13%	49.56%	62.24%	76.18%	-
YoY %	-16.46%	-8.98%	-34.16%	11.24%	-20.37%	-18.30%	-	-
Horiz. %	36.23%	43.37%	47.65%	72.37%	65.06%	81.70%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	10.58%
YoY %	0.03%	1.80%	1.84%	4.42%	4.47%	2.77%	-	-
Horiz. %	116.28%	116.24%	114.18%	112.12%	107.37%	102.77%	100.00%	-
NOSH	7,251,969	7,249,585	7,235,077	7,219,911	7,206,969	7,203,601	7,200,581	0.47%
YoY %	0.03%	0.20%	0.21%	0.18%	0.05%	0.04%	-	-
Horiz. %	100.71%	100.68%	100.48%	100.27%	100.09%	100.04%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	7.29%	6.56%	6.43%	5.78%	8.51%	7.92%	7.37%	-
YoY %	11.13%	2.02%	11.25%	-32.08%	7.45%	7.46%	-	-
Horiz. %	98.91%	89.01%	87.25%	78.43%	115.47%	107.46%	100.00%	-
ROE	13.38%	8.94%	6.19%	2.77%	16.04%	10.66%	6.72%	-
YoY %	49.66%	44.43%	123.47%	-82.73%	50.47%	58.63%	-	-
Horiz. %	199.11%	133.04%	92.11%	41.22%	238.69%	158.63%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	218.84	161.56	106.80	50.36	203.45	144.34	98.06	70.85%
YoY %	35.45%	51.27%	112.07%	-75.25%	40.95%	47.20%	-	-
Horiz. %	223.17%	164.76%	108.91%	51.36%	207.48%	147.20%	100.00%	-
EPS	16.99	11.35	7.74	3.41	18.93	12.05	7.39	74.28%
YoY %	49.69%	46.64%	126.98%	-81.99%	57.10%	63.06%	-	-
Horiz. %	229.91%	153.59%	104.74%	46.14%	256.16%	163.06%	100.00%	-
DPS	4.69	3.75	2.81	1.88	9.38	7.50	5.63	-11.47%
YoY %	25.07%	33.45%	49.47%	-79.96%	25.07%	33.21%	-	-
Horiz. %	83.30%	66.61%	49.91%	33.39%	166.61%	133.21%	100.00%	-
NAPS	1.27	1.27	1.25	1.23	1.18	1.13	1.10	10.06%
YoY %	0.00%	1.60%	1.63%	4.24%	4.42%	2.73%	-	-
Horiz. %	115.45%	115.45%	113.64%	111.82%	107.27%	102.73%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,219,911
RPS	192.05	141.73	93.51	44.00	177.43	125.82	85.44	71.67%
YoY %	35.50%	51.57%	112.52%	-75.20%	41.02%	47.26%	-	-
Horiz. %	224.78%	165.88%	109.45%	51.50%	207.67%	147.26%	100.00%	-
EPS	14.91	9.96	6.78	2.98	16.51	10.50	6.44	75.09%
YoY %	49.70%	46.90%	127.52%	-81.95%	57.24%	63.04%	-	-
Horiz. %	231.52%	154.66%	105.28%	46.27%	256.37%	163.04%	100.00%	-
DPS	4.12	3.29	2.46	1.64	8.18	6.54	4.91	-11.04%
YoY %	25.23%	33.74%	50.00%	-79.95%	25.08%	33.20%	-	-
Horiz. %	83.91%	67.01%	50.10%	33.40%	166.60%	133.20%	100.00%	-
NAPS	1.1145	1.1141	1.0944	1.0746	1.0291	0.985	0.9585	10.58%
YoY %	0.04%	1.80%	1.84%	4.42%	4.48%	2.76%	-	-
Horiz. %	116.28%	116.23%	114.18%	112.11%	107.37%	102.76%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.76	1.85	1.78	1.70	2.20	2.30	2.44	-
P/RPS	0.80	1.15	1.67	3.38	1.08	1.59	2.49	-53.12%
YoY %	-30.43%	-31.14%	-50.59%	212.96%	-32.08%	-36.14%	-	-
Horiz. %	32.13%	46.18%	67.07%	135.74%	43.37%	63.86%	100.00%	-
P/EPS	10.36	16.30	23.00	49.85	11.62	19.09	33.02	-53.85%
YoY %	-36.44%	-29.13%	-53.86%	329.00%	-39.13%	-42.19%	-	-
Horiz. %	31.37%	49.36%	69.65%	150.97%	35.19%	57.81%	100.00%	-
EY	9.65	6.14	4.35	2.01	8.60	5.24	3.03	116.61%
YoY %	57.17%	41.15%	116.42%	-76.63%	64.12%	72.94%	-	-
Horiz. %	318.48%	202.64%	143.56%	66.34%	283.83%	172.94%	100.00%	-
DY	2.66	2.03	1.58	1.11	4.26	3.26	2.31	9.87%
YoY %	31.03%	28.48%	42.34%	-73.94%	30.67%	41.13%	-	-
Horiz. %	115.15%	87.88%	68.40%	48.05%	184.42%	141.13%	100.00%	-
P/NAPS	1.39	1.46	1.42	1.38	1.86	2.04	2.22	-26.83%
YoY %	-4.79%	2.82%	2.90%	-25.81%	-8.82%	-8.11%	-	-
Horiz. %	62.61%	65.77%	63.96%	62.16%	83.78%	91.89%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	22/05/12	23/02/12	17/11/11	25/08/11	26/05/11	24/02/11	-
Price	1.80	1.66	1.90	1.80	1.89	2.22	2.30	-
P/RPS	0.82	1.03	1.78	3.57	0.93	1.54	2.35	-50.46%
YoY %	-20.39%	-42.13%	-50.14%	283.87%	-39.61%	-34.47%	-	-
Horiz. %	34.89%	43.83%	75.74%	151.91%	39.57%	65.53%	100.00%	-
P/EPS	10.59	14.63	24.55	52.79	9.98	18.42	31.12	-51.28%
YoY %	-27.61%	-40.41%	-53.49%	428.96%	-45.82%	-40.81%	-	-
Horiz. %	34.03%	47.01%	78.89%	169.63%	32.07%	59.19%	100.00%	-
EY	9.44	6.84	4.07	1.89	10.02	5.43	3.21	105.39%
YoY %	38.01%	68.06%	115.34%	-81.14%	84.53%	69.16%	-	-
Horiz. %	294.08%	213.08%	126.79%	58.88%	312.15%	169.16%	100.00%	-
DY	2.61	2.26	1.48	1.04	4.96	3.38	2.45	4.31%
YoY %	15.49%	52.70%	42.31%	-79.03%	46.75%	37.96%	-	-
Horiz. %	106.53%	92.24%	60.41%	42.45%	202.45%	137.96%	100.00%	-
P/NAPS	1.42	1.31	1.52	1.46	1.60	1.96	2.09	-22.73%
YoY %	8.40%	-13.82%	4.11%	-8.75%	-18.37%	-6.22%	-	-
Horiz. %	67.94%	62.68%	72.73%	69.86%	76.56%	93.78%	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