[YTLPOWR] QoQ 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- -40.42%

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
Quarter Result
Revenue	4,265,065	3,336,610	3,576,605	3,484,279	3,753,395	3,351,098	3,134,702	22.85%
YoY %	27.83%	-6.71%	2.65%	-7.17%	12.00%	6.90%	-	-
Horiz. %	136.06%	106.44%	114.10%	111.15%	119.74%	106.90%	100.00%	-
PBT	418,081	400,092	356,822	381,911	651,070	402,669	344,549	13.80%
YoY %	4.50%	12.13%	-6.57%	-41.34%	61.69%	16.87%	-	-
Horiz. %	121.34%	116.12%	103.56%	110.84%	188.96%	116.87%	100.00%	-
Tax	5,520	-96,301	-106,512	-112,151	-193,023	-101,015	-94,212	-
YoY %	105.73%	9.59%	5.03%	41.90%	-91.08%	-7.22%	-	-
Horiz. %	-5.86%	102.22%	113.06%	119.04%	204.88%	107.22%	100.00%	-
NP	423,601	303,791	250,310	269,760	458,047	301,654	250,337	42.13%
YoY %	39.44%	21.37%	-7.21%	-41.11%	51.85%	20.50%	-	-
Horiz. %	169.21%	121.35%	99.99%	107.76%	182.97%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	496,134	335,911	259,215	272,908	458,047	301,654	250,337	57.97%
YoY %	47.70%	29.59%	-5.02%	-40.42%	51.85%	20.50%	-	-
Horiz. %	198.19%	134.18%	103.55%	109.02%	182.97%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.32%	24.07%	29.85%	29.37%	29.65%	25.09%	27.34%	-
YoY %	-105.48%	-19.36%	1.63%	-0.94%	18.17%	-8.23%	-	-
Horiz. %	-4.83%	88.04%	109.18%	107.43%	108.45%	91.77%	100.00%	-
Total Cost	3,841,464	3,032,819	3,326,295	3,214,519	3,295,348	3,049,444	2,884,365	21.11%
YoY %	26.66%	-8.82%	3.48%	-2.45%	8.06%	5.72%	-	-
Horiz. %	133.18%	105.15%	115.32%	111.45%	114.25%	105.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	3.79%
YoY %	-11.30%	2.84%	3.77%	7.46%	4.31%	-0.35%	-	-
Horiz. %	105.74%	119.21%	115.91%	111.70%	103.95%	99.65%	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	135,829	135,517	135,367	270,027	133,539	255,350	232,943	-30.27%
YoY %	0.23%	0.11%	-49.87%	102.21%	-47.70%	9.62%	-	-
Horiz. %	58.31%	58.18%	58.11%	115.92%	57.33%	109.62%	100.00%	-
Div Payout %	27.38%	40.34%	52.22%	98.94%	29.15%	84.65%	93.05%	-
YoY %	-32.13%	-22.75%	-47.22%	239.42%	-65.56%	-9.03%	-	-
Horiz. %	29.43%	43.35%	56.12%	106.33%	31.33%	90.97%	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	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	3.79%
YoY %	-11.30%	2.84%	3.77%	7.46%	4.31%	-0.35%	-	-
Horiz. %	105.74%	119.21%	115.91%	111.70%	103.95%	99.65%	100.00%	-
NOSH	7,224,992	7,208,390	7,200,416	7,200,738	7,103,162	6,809,345	6,211,835	10.62%
YoY %	0.23%	0.11%	-0.00%	1.37%	4.31%	9.62%	-	-
Horiz. %	116.31%	116.04%	115.91%	115.92%	114.35%	109.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	9.93%	9.10%	7.00%	7.74%	12.20%	9.00%	7.99%	-
YoY %	9.12%	30.00%	-9.56%	-36.56%	35.56%	12.64%	-	-
Horiz. %	124.28%	113.89%	87.61%	96.87%	152.69%	112.64%	100.00%	-
ROE	6.87%	4.12%	3.27%	3.58%	6.45%	4.43%	3.66%	-
YoY %	66.75%	25.99%	-8.66%	-44.50%	45.60%	21.04%	-	-
Horiz. %	187.70%	112.57%	89.34%	97.81%	176.23%	121.04%	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	59.03	46.29	49.67	48.39	52.84	49.21	50.46	11.05%
YoY %	27.52%	-6.80%	2.65%	-8.42%	7.38%	-2.48%	-	-
Horiz. %	116.98%	91.74%	98.43%	95.90%	104.72%	97.52%	100.00%	-
EPS	6.87	4.66	3.60	3.79	6.45	4.43	4.03	42.84%
YoY %	47.42%	29.44%	-5.01%	-41.24%	45.60%	9.93%	-	-
Horiz. %	170.47%	115.63%	89.33%	94.04%	160.05%	109.93%	100.00%	-
DPS	1.88	1.88	1.88	3.75	1.88	3.75	3.75	-36.97%
YoY %	0.00%	0.00%	-49.87%	99.47%	-49.87%	0.00%	-	-
Horiz. %	50.13%	50.13%	50.13%	100.00%	50.13%	100.00%	100.00%	-
NAPS	1.00	1.13	1.10	1.06	1.00	1.00	1.10	-6.17%
YoY %	-11.50%	2.73%	3.77%	6.00%	0.00%	-9.09%	-	-
Horiz. %	90.91%	102.73%	100.00%	96.36%	90.91%	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	51.64	40.40	43.31	42.19	45.45	40.58	37.96	22.84%
YoY %	27.82%	-6.72%	2.65%	-7.17%	12.00%	6.90%	-	-
Horiz. %	136.04%	106.43%	114.09%	111.14%	119.73%	106.90%	100.00%	-
EPS	6.01	4.07	3.14	3.30	5.55	3.65	3.03	58.06%
YoY %	47.67%	29.62%	-4.85%	-40.54%	52.05%	20.46%	-	-
Horiz. %	198.35%	134.32%	103.63%	108.91%	183.17%	120.46%	100.00%	-
DPS	1.64	1.64	1.64	3.27	1.62	3.09	2.82	-30.39%
YoY %	0.00%	0.00%	-49.85%	101.85%	-47.57%	9.57%	-	-
Horiz. %	58.16%	58.16%	58.16%	115.96%	57.45%	109.57%	100.00%	-
NAPS	0.8748	0.9863	0.959	0.9242	0.8601	0.8245	0.8274	3.79%
YoY %	-11.30%	2.85%	3.77%	7.45%	4.32%	-0.35%	-	-
Horiz. %	105.73%	119.20%	115.91%	111.70%	103.95%	99.65%	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	3.73	4.97	4.91	4.73	4.18	4.45	4.44	-10.99%
YoY %	-24.95%	1.22%	3.81%	13.16%	-6.07%	0.23%	-	-
Horiz. %	84.01%	111.94%	110.59%	106.53%	94.14%	100.23%	100.00%	-
P/EPS	32.04	49.36	67.78	60.42	34.27	49.44	55.58	-30.80%
YoY %	-35.09%	-27.18%	12.18%	76.31%	-30.68%	-11.05%	-	-
Horiz. %	57.65%	88.81%	121.95%	108.71%	61.66%	88.95%	100.00%	-
EY	3.12	2.03	1.48	1.66	2.92	2.02	1.80	44.44%
YoY %	53.69%	37.16%	-10.84%	-43.15%	44.55%	12.22%	-	-
Horiz. %	173.33%	112.78%	82.22%	92.22%	162.22%	112.22%	100.00%	-
DY	0.85	0.82	0.77	1.64	0.85	1.71	1.67	-36.33%
YoY %	3.66%	6.49%	-53.05%	92.94%	-50.29%	2.40%	-	-
Horiz. %	50.90%	49.10%	46.11%	98.20%	50.90%	102.40%	100.00%	-
P/NAPS	2.20	2.04	2.22	2.16	2.21	2.19	2.04	5.17%
YoY %	7.84%	-8.11%	2.78%	-2.26%	0.91%	7.35%	-	-
Horiz. %	107.84%	100.00%	108.82%	105.88%	108.33%	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	3.20	4.80	4.63	5.17	4.33	4.45	4.28	-17.66%
YoY %	-33.33%	3.67%	-10.44%	19.40%	-2.70%	3.97%	-	-
Horiz. %	74.77%	112.15%	108.18%	120.79%	101.17%	103.97%	100.00%	-
P/EPS	27.52	47.64	63.89	65.96	35.51	49.44	53.60	-35.95%
YoY %	-42.23%	-25.43%	-3.14%	85.75%	-28.18%	-7.76%	-	-
Horiz. %	51.34%	88.88%	119.20%	123.06%	66.25%	92.24%	100.00%	-
EY	3.63	2.10	1.57	1.52	2.82	2.02	1.87	55.80%
YoY %	72.86%	33.76%	3.29%	-46.10%	39.60%	8.02%	-	-
Horiz. %	194.12%	112.30%	83.96%	81.28%	150.80%	108.02%	100.00%	-
DY	0.99	0.85	0.82	1.50	0.82	1.71	1.74	-31.40%
YoY %	16.47%	3.66%	-45.33%	82.93%	-52.05%	-1.72%	-	-
Horiz. %	56.90%	48.85%	47.13%	86.21%	47.13%	98.28%	100.00%	-
P/NAPS	1.89	1.96	2.09	2.36	2.29	2.19	1.96	-2.40%
YoY %	-3.57%	-6.22%	-11.44%	3.06%	4.57%	11.73%	-	-
Horiz. %	96.43%	100.00%	106.63%	120.41%	116.84%	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