[YTLPOWR] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 675.6%

YoY- 28.12%

Quarter Report

YTLPI1Q30092009 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Quarter Result
Revenue	3,753,395	3,351,098	3,134,702	3,203,722	2,836,784	1,350,609	856,701	168.47%
YoY %	12.00%	6.90%	-2.15%	12.93%	110.04%	57.65%	-	-
Horiz. %	438.12%	391.16%	365.90%	373.96%	331.13%	157.65%	100.00%	-
PBT	651,070	402,669	344,549	318,924	543,761	312,928	284,386	73.96%
YoY %	61.69%	16.87%	8.03%	-41.35%	73.77%	10.04%	-	-
Horiz. %	228.94%	141.59%	121.16%	112.14%	191.21%	110.04%	100.00%	-
Tax	-193,023	-101,015	-94,212	-87,953	-513,977	-91,552	-69,329	98.27%
YoY %	-91.08%	-7.22%	-7.12%	82.89%	-461.40%	-32.05%	-	-
Horiz. %	278.42%	145.70%	135.89%	126.86%	741.36%	132.05%	100.00%	-
NP	458,047	301,654	250,337	230,971	29,784	221,376	215,057	65.76%
YoY %	51.85%	20.50%	8.38%	675.49%	-86.55%	2.94%	-	-
Horiz. %	212.99%	140.27%	116.40%	107.40%	13.85%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	458,047	301,654	250,337	231,097	29,796	221,376	215,057	65.76%
YoY %	51.85%	20.50%	8.33%	675.60%	-86.54%	2.94%	-	-
Horiz. %	212.99%	140.27%	116.40%	107.46%	13.85%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.65%	25.09%	27.34%	27.58%	94.52%	29.26%	24.38%	-
YoY %	18.17%	-8.23%	-0.87%	-70.82%	223.03%	20.02%	-	-
Horiz. %	121.62%	102.91%	112.14%	113.13%	387.69%	120.02%	100.00%	-
Total Cost	3,295,348	3,049,444	2,884,365	2,972,751	2,807,000	1,129,233	641,644	198.56%
YoY %	8.06%	5.72%	-2.97%	5.90%	148.58%	75.99%	-	-
Horiz. %	513.58%	475.25%	449.53%	463.30%	437.47%	175.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	15.78%
YoY %	4.31%	-0.35%	8.60%	4.85%	5.38%	-0.18%	-	-
Horiz. %	124.52%	119.37%	119.78%	110.30%	105.19%	99.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	133,539	255,350	232,943	220,512	112,812	217,889	213,916	-27.02%
YoY %	-47.70%	9.62%	5.64%	95.47%	-48.23%	1.86%	-	-
Horiz. %	62.43%	119.37%	108.89%	103.08%	52.74%	101.86%	100.00%	-
Div Payout %	29.15%	84.65%	93.05%	95.42%	378.62%	98.43%	99.47%	-
YoY %	-65.56%	-9.03%	-2.48%	-74.80%	284.66%	-1.05%	-	-
Horiz. %	29.31%	85.10%	93.55%	95.93%	380.64%	98.95%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	15.78%
YoY %	4.31%	-0.35%	8.60%	4.85%	5.38%	-0.18%	-	-
Horiz. %	124.52%	119.37%	119.78%	110.30%	105.19%	99.82%	100.00%	-
NOSH	7,103,162	6,809,345	6,211,835	5,880,330	6,000,666	5,810,393	5,704,429	15.78%
YoY %	4.31%	9.62%	5.64%	-2.01%	3.27%	1.86%	-	-
Horiz. %	124.52%	119.37%	108.89%	103.08%	105.19%	101.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	12.20%	9.00%	7.99%	7.21%	1.05%	16.39%	25.10%	-
YoY %	35.56%	12.64%	10.82%	586.67%	-93.59%	-34.70%	-	-
Horiz. %	48.61%	35.86%	31.83%	28.73%	4.18%	65.30%	100.00%	-
ROE	6.45%	4.43%	3.66%	3.67%	0.50%	3.89%	3.77%	-
YoY %	45.60%	21.04%	-0.27%	634.00%	-87.15%	3.18%	-	-
Horiz. %	171.09%	117.51%	97.08%	97.35%	13.26%	103.18%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	52.84	49.21	50.46	54.48	47.27	23.24	15.02	131.84%
YoY %	7.38%	-2.48%	-7.38%	15.25%	103.40%	54.73%	-	-
Horiz. %	351.80%	327.63%	335.95%	362.72%	314.71%	154.73%	100.00%	-
EPS	6.45	4.43	4.03	3.93	0.51	3.81	3.77	43.18%
YoY %	45.60%	9.93%	2.54%	670.59%	-86.61%	1.06%	-	-
Horiz. %	171.09%	117.51%	106.90%	104.24%	13.53%	101.06%	100.00%	-
DPS	1.88	3.75	3.75	3.75	1.88	3.75	3.75	-36.97%
YoY %	-49.87%	0.00%	0.00%	99.47%	-49.87%	0.00%	-	-
Horiz. %	50.13%	100.00%	100.00%	100.00%	50.13%	100.00%	100.00%	-
NAPS	1.00	1.00	1.10	1.07	1.00	0.98	1.00	0.00%
YoY %	0.00%	-9.09%	2.80%	7.00%	2.04%	-2.00%	-	-
Horiz. %	100.00%	100.00%	110.00%	107.00%	100.00%	98.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,880,330
RPS	45.40	40.53	37.92	38.75	34.31	16.34	10.36	168.51%
YoY %	12.02%	6.88%	-2.14%	12.94%	109.98%	57.72%	-	-
Horiz. %	438.22%	391.22%	366.02%	374.03%	331.18%	157.72%	100.00%	-
EPS	5.54	3.65	3.03	2.80	0.36	2.68	2.60	65.81%
YoY %	51.78%	20.46%	8.21%	677.78%	-86.57%	3.08%	-	-
Horiz. %	213.08%	140.38%	116.54%	107.69%	13.85%	103.08%	100.00%	-
DPS	1.62	3.09	2.82	2.67	1.36	2.64	2.59	-26.92%
YoY %	-47.57%	9.57%	5.62%	96.32%	-48.48%	1.93%	-	-
Horiz. %	62.55%	119.31%	108.88%	103.09%	52.51%	101.93%	100.00%	-
NAPS	0.8592	0.8237	0.8265	0.7611	0.7258	0.6888	0.69	15.79%
YoY %	4.31%	-0.34%	8.59%	4.86%	5.37%	-0.17%	-	-
Horiz. %	124.52%	119.38%	119.78%	110.30%	105.19%	99.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.21	2.19	2.24	2.17	2.16	1.92	1.90	-
P/RPS	4.18	4.45	4.44	3.98	4.57	8.26	12.65	-52.30%
YoY %	-6.07%	0.23%	11.56%	-12.91%	-44.67%	-34.70%	-	-
Horiz. %	33.04%	35.18%	35.10%	31.46%	36.13%	65.30%	100.00%	-
P/EPS	34.27	49.44	55.58	55.22	435.01	50.39	50.40	-22.72%
YoY %	-30.68%	-11.05%	0.65%	-87.31%	763.29%	-0.02%	-	-
Horiz. %	68.00%	98.10%	110.28%	109.56%	863.12%	99.98%	100.00%	-
EY	2.92	2.02	1.80	1.81	0.23	1.98	1.98	29.65%
YoY %	44.55%	12.22%	-0.55%	686.96%	-88.38%	0.00%	-	-
Horiz. %	147.47%	102.02%	90.91%	91.41%	11.62%	100.00%	100.00%	-
DY	0.85	1.71	1.67	1.73	0.87	1.95	1.97	-42.98%
YoY %	-50.29%	2.40%	-3.47%	98.85%	-55.38%	-1.02%	-	-
Horiz. %	43.15%	86.80%	84.77%	87.82%	44.16%	98.98%	100.00%	-
P/NAPS	2.21	2.19	2.04	2.03	2.16	1.96	1.90	10.63%
YoY %	0.91%	7.35%	0.49%	-6.02%	10.20%	3.16%	-	-
Horiz. %	116.32%	115.26%	107.37%	106.84%	113.68%	103.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	-
Price	2.29	2.19	2.16	2.20	2.12	2.09	1.86	-
P/RPS	4.33	4.45	4.28	4.04	4.48	8.99	12.38	-50.45%
YoY %	-2.70%	3.97%	5.94%	-9.82%	-50.17%	-27.38%	-	-
Horiz. %	34.98%	35.95%	34.57%	32.63%	36.19%	72.62%	100.00%	-
P/EPS	35.51	49.44	53.60	55.98	426.95	54.86	49.34	-19.73%
YoY %	-28.18%	-7.76%	-4.25%	-86.89%	678.25%	11.19%	-	-
Horiz. %	71.97%	100.20%	108.63%	113.46%	865.32%	111.19%	100.00%	-
EY	2.82	2.02	1.87	1.79	0.23	1.82	2.03	24.57%
YoY %	39.60%	8.02%	4.47%	678.26%	-87.36%	-10.34%	-	-
Horiz. %	138.92%	99.51%	92.12%	88.18%	11.33%	89.66%	100.00%	-
DY	0.82	1.71	1.74	1.70	0.89	1.79	2.02	-45.26%
YoY %	-52.05%	-1.72%	2.35%	91.01%	-50.28%	-11.39%	-	-
Horiz. %	40.59%	84.65%	86.14%	84.16%	44.06%	88.61%	100.00%	-
P/NAPS	2.29	2.19	1.96	2.06	2.12	2.13	1.86	14.91%
YoY %	4.57%	11.73%	-4.85%	-2.83%	-0.47%	14.52%	-	-
Horiz. %	123.12%	117.74%	105.38%	110.75%	113.98%	114.52%	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