[YTLPOWR] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- 2.94%

YoY- -20.25%

Quarter Report

YTLPI3Q31032009 FY2009 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Quarter Result
Revenue	3,134,702	3,203,722	2,836,784	1,350,609	856,701	1,049,300	1,140,540	95.85%
YoY %	-2.15%	12.93%	110.04%	57.65%	-18.35%	-8.00%	-	-
Horiz. %	274.84%	280.90%	248.72%	118.42%	75.11%	92.00%	100.00%	-
PBT	344,549	318,924	543,761	312,928	284,386	245,798	368,568	-4.38%
YoY %	8.03%	-41.35%	73.77%	10.04%	15.70%	-33.31%	-	-
Horiz. %	93.48%	86.53%	147.53%	84.90%	77.16%	66.69%	100.00%	-
Tax	-94,212	-87,953	-513,977	-91,552	-69,329	-65,421	-87,920	4.70%
YoY %	-7.12%	82.89%	-461.40%	-32.05%	-5.97%	25.59%	-	-
Horiz. %	107.16%	100.04%	584.60%	104.13%	78.85%	74.41%	100.00%	-
NP	250,337	230,971	29,784	221,376	215,057	180,377	280,648	-7.31%
YoY %	8.38%	675.49%	-86.55%	2.94%	19.23%	-35.73%	-	-
Horiz. %	89.20%	82.30%	10.61%	78.88%	76.63%	64.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,337	231,097	29,796	221,376	215,057	180,377	280,648	-7.31%
YoY %	8.33%	675.60%	-86.54%	2.94%	19.23%	-35.73%	-	-
Horiz. %	89.20%	82.34%	10.62%	78.88%	76.63%	64.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	27.58%	94.52%	29.26%	24.38%	26.62%	23.85%	-
YoY %	-0.87%	-70.82%	223.03%	20.02%	-8.41%	11.61%	-	-
Horiz. %	114.63%	115.64%	396.31%	122.68%	102.22%	111.61%	100.00%	-
Total Cost	2,884,365	2,972,751	2,807,000	1,129,233	641,644	868,923	859,892	123.58%
YoY %	-2.97%	5.90%	148.58%	75.99%	-26.16%	1.05%	-	-
Horiz. %	335.43%	345.71%	326.44%	131.32%	74.62%	101.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	6,411,261	4.32%
YoY %	8.60%	4.85%	5.38%	-0.18%	-8.70%	-2.55%	-	-
Horiz. %	106.58%	98.14%	93.60%	88.82%	88.98%	97.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	232,943	220,512	112,812	217,889	213,916	244,486	198,696	11.15%
YoY %	5.64%	95.47%	-48.23%	1.86%	-12.50%	23.05%	-	-
Horiz. %	117.24%	110.98%	56.78%	109.66%	107.66%	123.05%	100.00%	-
Div Payout %	93.05%	95.42%	378.62%	98.43%	99.47%	135.54%	70.80%	-
YoY %	-2.48%	-74.80%	284.66%	-1.05%	-26.61%	91.44%	-	-
Horiz. %	131.43%	134.77%	534.77%	139.03%	140.49%	191.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	6,411,261	4.32%
YoY %	8.60%	4.85%	5.38%	-0.18%	-8.70%	-2.55%	-	-
Horiz. %	106.58%	98.14%	93.60%	88.82%	88.98%	97.45%	100.00%	-
NOSH	6,211,835	5,880,330	6,000,666	5,810,393	5,704,429	5,433,042	5,298,563	11.15%
YoY %	5.64%	-2.01%	3.27%	1.86%	5.00%	2.54%	-	-
Horiz. %	117.24%	110.98%	113.25%	109.66%	107.66%	102.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.99%	7.21%	1.05%	16.39%	25.10%	17.19%	24.61%	-
YoY %	10.82%	586.67%	-93.59%	-34.70%	46.02%	-30.15%	-	-
Horiz. %	32.47%	29.30%	4.27%	66.60%	101.99%	69.85%	100.00%	-
ROE	3.66%	3.67%	0.50%	3.89%	3.77%	2.89%	4.38%	-
YoY %	-0.27%	634.00%	-87.15%	3.18%	30.45%	-34.02%	-	-
Horiz. %	83.56%	83.79%	11.42%	88.81%	86.07%	65.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	50.46	54.48	47.27	23.24	15.02	19.31	21.53	76.16%
YoY %	-7.38%	15.25%	103.40%	54.73%	-22.22%	-10.31%	-	-
Horiz. %	234.37%	253.04%	219.55%	107.94%	69.76%	89.69%	100.00%	-
EPS	4.03	3.93	0.51	3.81	3.77	3.32	5.29	-16.54%
YoY %	2.54%	670.59%	-86.61%	1.06%	13.55%	-37.24%	-	-
Horiz. %	76.18%	74.29%	9.64%	72.02%	71.27%	62.76%	100.00%	-
DPS	3.75	3.75	1.88	3.75	3.75	4.50	3.75	0.00%
YoY %	0.00%	99.47%	-49.87%	0.00%	-16.67%	20.00%	-	-
Horiz. %	100.00%	100.00%	50.13%	100.00%	100.00%	120.00%	100.00%	-
NAPS	1.10	1.07	1.00	0.98	1.00	1.15	1.21	-6.14%
YoY %	2.80%	7.00%	2.04%	-2.00%	-13.04%	-4.96%	-	-
Horiz. %	90.91%	88.43%	82.64%	80.99%	82.64%	95.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,810,393
RPS	37.92	38.75	34.31	16.34	10.36	12.69	13.80	95.82%
YoY %	-2.14%	12.94%	109.98%	57.72%	-18.36%	-8.04%	-	-
Horiz. %	274.78%	280.80%	248.62%	118.41%	75.07%	91.96%	100.00%	-
EPS	3.03	2.80	0.36	2.68	2.60	2.18	3.39	-7.19%
YoY %	8.21%	677.78%	-86.57%	3.08%	19.27%	-35.69%	-	-
Horiz. %	89.38%	82.60%	10.62%	79.06%	76.70%	64.31%	100.00%	-
DPS	2.82	2.67	1.36	2.64	2.59	2.96	2.40	11.31%
YoY %	5.62%	96.32%	-48.48%	1.93%	-12.50%	23.33%	-	-
Horiz. %	117.50%	111.25%	56.67%	110.00%	107.92%	123.33%	100.00%	-
NAPS	0.8265	0.7611	0.7258	0.6888	0.69	0.7557	0.7755	4.32%
YoY %	8.59%	4.86%	5.37%	-0.17%	-8.69%	-2.55%	-	-
Horiz. %	106.58%	98.14%	93.59%	88.82%	88.97%	97.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.24	2.17	2.16	1.92	1.90	1.77	1.85	-
P/RPS	4.44	3.98	4.57	8.26	12.65	9.16	8.59	-35.51%
YoY %	11.56%	-12.91%	-44.67%	-34.70%	38.10%	6.64%	-	-
Horiz. %	51.69%	46.33%	53.20%	96.16%	147.26%	106.64%	100.00%	-
P/EPS	55.58	55.22	435.01	50.39	50.40	53.31	34.93	36.17%
YoY %	0.65%	-87.31%	763.29%	-0.02%	-5.46%	52.62%	-	-
Horiz. %	159.12%	158.09%	1,245.38%	144.26%	144.29%	152.62%	100.00%	-
EY	1.80	1.81	0.23	1.98	1.98	1.88	2.86	-26.49%
YoY %	-0.55%	686.96%	-88.38%	0.00%	5.32%	-34.27%	-	-
Horiz. %	62.94%	63.29%	8.04%	69.23%	69.23%	65.73%	100.00%	-
DY	1.67	1.73	0.87	1.95	1.97	2.54	2.03	-12.17%
YoY %	-3.47%	98.85%	-55.38%	-1.02%	-22.44%	25.12%	-	-
Horiz. %	82.27%	85.22%	42.86%	96.06%	97.04%	125.12%	100.00%	-
P/NAPS	2.04	2.03	2.16	1.96	1.90	1.54	1.53	21.07%
YoY %	0.49%	-6.02%	10.20%	3.16%	23.38%	0.65%	-	-
Horiz. %	133.33%	132.68%	141.18%	128.10%	124.18%	100.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	22/08/08	-
Price	2.16	2.20	2.12	2.09	1.86	1.71	1.78	-
P/RPS	4.28	4.04	4.48	8.99	12.38	8.85	8.27	-35.46%
YoY %	5.94%	-9.82%	-50.17%	-27.38%	39.89%	7.01%	-	-
Horiz. %	51.75%	48.85%	54.17%	108.71%	149.70%	107.01%	100.00%	-
P/EPS	53.60	55.98	426.95	54.86	49.34	51.51	33.61	36.38%
YoY %	-4.25%	-86.89%	678.25%	11.19%	-4.21%	53.26%	-	-
Horiz. %	159.48%	166.56%	1,270.31%	163.23%	146.80%	153.26%	100.00%	-
EY	1.87	1.79	0.23	1.82	2.03	1.94	2.98	-26.64%
YoY %	4.47%	678.26%	-87.36%	-10.34%	4.64%	-34.90%	-	-
Horiz. %	62.75%	60.07%	7.72%	61.07%	68.12%	65.10%	100.00%	-
DY	1.74	1.70	0.89	1.79	2.02	2.63	2.11	-12.03%
YoY %	2.35%	91.01%	-50.28%	-11.39%	-23.19%	24.64%	-	-
Horiz. %	82.46%	80.57%	42.18%	84.83%	95.73%	124.64%	100.00%	-
P/NAPS	1.96	2.06	2.12	2.13	1.86	1.49	1.47	21.07%
YoY %	-4.85%	-2.83%	-0.47%	14.52%	24.83%	1.36%	-	-
Horiz. %	133.33%	140.14%	144.22%	144.90%	126.53%	101.36%	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