[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 62.66%

YoY- 26.96%

Quarter Report

YTLPI3Q31032010 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	7,060,884	3,484,279	13,442,917	9,689,522	6,338,424	3,203,722	6,093,394	10.29%
YoY %	102.65%	-74.08%	38.74%	52.87%	97.85%	-47.42%	-	-
Horiz. %	115.88%	57.18%	220.61%	159.02%	104.02%	52.58%	100.00%	-
PBT	738,733	381,911	1,717,212	1,066,142	663,473	318,924	1,386,872	-34.21%
YoY %	93.43%	-77.76%	61.07%	60.69%	108.03%	-77.00%	-	-
Horiz. %	53.27%	27.54%	123.82%	76.87%	47.84%	23.00%	100.00%	-
Tax	-218,663	-112,151	-476,203	-283,180	-182,165	-87,953	-740,279	-55.54%
YoY %	-94.97%	76.45%	-68.16%	-55.45%	-107.12%	88.12%	-	-
Horiz. %	29.54%	15.15%	64.33%	38.25%	24.61%	11.88%	100.00%	-
NP	520,070	269,760	1,241,009	782,962	481,308	230,971	646,593	-13.47%
YoY %	92.79%	-78.26%	58.50%	62.67%	108.38%	-64.28%	-	-
Horiz. %	80.43%	41.72%	191.93%	121.09%	74.44%	35.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,123	272,908	1,241,135	783,088	481,434	231,097	646,605	-12.15%
YoY %	94.98%	-78.01%	58.49%	62.66%	108.33%	-64.26%	-	-
Horiz. %	82.29%	42.21%	191.95%	121.11%	74.46%	35.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.60%	29.37%	27.73%	26.56%	27.46%	27.58%	53.38%	-
YoY %	0.78%	5.91%	4.41%	-3.28%	-0.44%	-48.33%	-	-
Horiz. %	55.45%	55.02%	51.95%	49.76%	51.44%	51.67%	100.00%	-
Total Cost	6,540,814	3,214,519	12,201,908	8,906,560	5,857,116	2,972,751	5,446,801	12.94%
YoY %	103.48%	-73.66%	37.00%	52.06%	97.03%	-45.42%	-	-
Horiz. %	120.09%	59.02%	224.02%	163.52%	107.53%	54.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	405,392	270,027	852,901	708,178	453,612	220,512	790,378	-35.84%
YoY %	50.13%	-68.34%	20.44%	56.12%	105.71%	-72.10%	-	-
Horiz. %	51.29%	34.16%	107.91%	89.60%	57.39%	27.90%	100.00%	-
Div Payout %	76.18%	98.94%	68.72%	90.43%	94.22%	95.42%	122.24%	-
YoY %	-23.00%	43.98%	-24.01%	-4.02%	-1.26%	-21.94%	-	-
Horiz. %	62.32%	80.94%	56.22%	73.98%	77.08%	78.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-
NOSH	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	5,880,330	5,694,367	16.88%
YoY %	-0.00%	10.85%	3.19%	4.08%	2.85%	3.27%	-	-
Horiz. %	126.45%	126.45%	114.07%	110.55%	106.21%	103.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	7.37%	7.74%	9.23%	8.08%	7.59%	7.21%	10.61%	-
YoY %	-4.78%	-16.14%	14.23%	6.46%	5.27%	-32.05%	-	-
Horiz. %	69.46%	72.95%	86.99%	76.15%	71.54%	67.95%	100.00%	-
ROE	6.72%	3.58%	18.92%	12.44%	7.24%	3.67%	10.92%	-
YoY %	87.71%	-81.08%	52.09%	71.82%	97.28%	-66.39%	-	-
Horiz. %	61.54%	32.78%	173.26%	113.92%	66.30%	33.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	98.06	48.39	206.95	153.93	104.80	54.48	107.01	-5.64%
YoY %	102.65%	-76.62%	34.44%	46.88%	92.36%	-49.09%	-	-
Horiz. %	91.64%	45.22%	193.39%	143.85%	97.93%	50.91%	100.00%	-
EPS	7.39	3.79	19.10	12.44	7.96	3.93	11.35	-24.81%
YoY %	94.99%	-80.16%	53.54%	56.28%	102.54%	-65.37%	-	-
Horiz. %	65.11%	33.39%	168.28%	109.60%	70.13%	34.63%	100.00%	-
DPS	5.63	3.75	13.13	11.25	7.50	3.75	13.88	-45.11%
YoY %	50.13%	-71.44%	16.71%	50.00%	100.00%	-72.98%	-	-
Horiz. %	40.56%	27.02%	94.60%	81.05%	54.03%	27.02%	100.00%	-
NAPS	1.10	1.06	1.01	1.00	1.10	1.07	1.04	3.79%
YoY %	3.77%	4.95%	1.00%	-9.09%	2.80%	2.88%	-	-
Horiz. %	105.77%	101.92%	97.12%	96.15%	105.77%	102.88%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,345
RPS	86.10	42.49	163.92	118.15	77.29	39.07	74.30	10.29%
YoY %	102.64%	-74.08%	38.74%	52.87%	97.82%	-47.42%	-	-
Horiz. %	115.88%	57.19%	220.62%	159.02%	104.02%	52.58%	100.00%	-
EPS	6.49	3.33	15.13	9.55	5.87	2.82	7.88	-12.10%
YoY %	94.89%	-77.99%	58.43%	62.69%	108.16%	-64.21%	-	-
Horiz. %	82.36%	42.26%	192.01%	121.19%	74.49%	35.79%	100.00%	-
DPS	4.94	3.29	10.40	8.64	5.53	2.69	9.64	-35.88%
YoY %	50.15%	-68.37%	20.37%	56.24%	105.58%	-72.10%	-	-
Horiz. %	51.24%	34.13%	107.88%	89.63%	57.37%	27.90%	100.00%	-
NAPS	0.9658	0.9307	0.80	0.7676	0.8112	0.7672	0.7221	21.32%
YoY %	3.77%	16.34%	4.22%	-5.37%	5.74%	6.25%	-	-
Horiz. %	133.75%	128.89%	110.79%	106.30%	112.34%	106.25%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.44	2.29	2.21	2.19	2.24	2.17	2.16	-
P/RPS	2.49	4.73	1.07	1.42	2.14	3.98	2.02	14.92%
YoY %	-47.36%	342.06%	-24.65%	-33.64%	-46.23%	97.03%	-	-
Horiz. %	123.27%	234.16%	52.97%	70.30%	105.94%	197.03%	100.00%	-
P/EPS	33.02	60.42	11.57	17.60	28.14	55.22	19.02	44.30%
YoY %	-45.35%	422.21%	-34.26%	-37.46%	-49.04%	190.33%	-	-
Horiz. %	173.61%	317.67%	60.83%	92.53%	147.95%	290.33%	100.00%	-
EY	3.03	1.66	8.65	5.68	3.55	1.81	5.26	-30.69%
YoY %	82.53%	-80.81%	52.29%	60.00%	96.13%	-65.59%	-	-
Horiz. %	57.60%	31.56%	164.45%	107.98%	67.49%	34.41%	100.00%	-
DY	2.31	1.64	5.94	5.14	3.35	1.73	6.43	-49.36%
YoY %	40.85%	-72.39%	15.56%	53.43%	93.64%	-73.09%	-	-
Horiz. %	35.93%	25.51%	92.38%	79.94%	52.10%	26.91%	100.00%	-
P/NAPS	2.22	2.16	2.19	2.19	2.04	2.03	2.08	4.42%
YoY %	2.78%	-1.37%	0.00%	7.35%	0.49%	-2.40%	-	-
Horiz. %	106.73%	103.85%	105.29%	105.29%	98.08%	97.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	-
Price	2.30	2.50	2.29	2.19	2.16	2.20	2.12	-
P/RPS	2.35	5.17	1.11	1.42	2.06	4.04	1.98	12.06%
YoY %	-54.55%	365.77%	-21.83%	-31.07%	-49.01%	104.04%	-	-
Horiz. %	118.69%	261.11%	56.06%	71.72%	104.04%	204.04%	100.00%	-
P/EPS	31.12	65.96	11.99	17.60	27.14	55.98	18.67	40.45%
YoY %	-52.82%	450.13%	-31.88%	-35.15%	-51.52%	199.84%	-	-
Horiz. %	166.68%	353.29%	64.22%	94.27%	145.37%	299.84%	100.00%	-
EY	3.21	1.52	8.34	5.68	3.69	1.79	5.36	-28.88%
YoY %	111.18%	-81.77%	46.83%	53.93%	106.15%	-66.60%	-	-
Horiz. %	59.89%	28.36%	155.60%	105.97%	68.84%	33.40%	100.00%	-
DY	2.45	1.50	5.73	5.14	3.47	1.70	6.55	-47.99%
YoY %	63.33%	-73.82%	11.48%	48.13%	104.12%	-74.05%	-	-
Horiz. %	37.40%	22.90%	87.48%	78.47%	52.98%	25.95%	100.00%	-
P/NAPS	2.09	2.36	2.27	2.19	1.96	2.06	2.04	1.62%
YoY %	-11.44%	3.96%	3.65%	11.73%	-4.85%	0.98%	-	-
Horiz. %	102.45%	115.69%	111.27%	107.35%	96.08%	100.98%	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 - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:50:00

MACD/RSI

10 Mins

BUY

2024-06-07 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-07 16:50:00

ADX

5 Mins

BUY

2024-06-07 16:10:00

EMA 5

10 Mins

BUY

2024-06-07 16:10:00

EMA 5

5 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

333

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

318

GENTING

GENTING BHD

272

YTLPOWR

YTL POWER INTERNATIONAL BHD

222

GENM

GENTING MALAYSIA BERHAD

216

DNEX

DAGANG NEXCHANGE BERHAD

212

MAYBANK

MALAYAN BANKING BHD

208

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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