[YTLPOWR] QoQ TTM Result on 30-Jun-2009 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -27.95%

YoY- -37.76%

Quarter Report

YTLPI4Q30062009(FY2009)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	12,526,306	10,525,817	8,247,816	6,093,394	4,397,150	4,106,991	4,253,495	105.59%
YoY %	19.01%	27.62%	35.36%	38.58%	7.07%	-3.44%	-	-
Horiz. %	294.49%	247.46%	193.91%	143.26%	103.38%	96.56%	100.00%	-
PBT	1,609,903	1,520,162	1,459,999	1,386,873	1,211,680	1,257,980	1,313,729	14.52%
YoY %	5.90%	4.12%	5.27%	14.46%	-3.68%	-4.24%	-	-
Horiz. %	122.54%	115.71%	111.13%	105.57%	92.23%	95.76%	100.00%	-
Tax	-797,157	-787,694	-762,811	-740,279	-314,222	-304,309	-329,573	80.28%
YoY %	-1.20%	-3.26%	-3.04%	-135.59%	-3.26%	7.67%	-	-
Horiz. %	241.88%	239.00%	231.45%	224.62%	95.34%	92.33%	100.00%	-
NP	812,746	732,468	697,188	646,594	897,458	953,671	984,156	-11.98%
YoY %	10.96%	5.06%	7.82%	-27.95%	-5.89%	-3.10%	-	-
Horiz. %	82.58%	74.43%	70.84%	65.70%	91.19%	96.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	812,884	732,606	697,326	646,606	897,458	953,671	984,156	-11.97%
YoY %	10.96%	5.06%	7.84%	-27.95%	-5.89%	-3.10%	-	-
Horiz. %	82.60%	74.44%	70.86%	65.70%	91.19%	96.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.52%	51.82%	52.25%	53.38%	25.93%	24.19%	25.09%	-
YoY %	-4.44%	-0.82%	-2.12%	105.86%	7.19%	-3.59%	-	-
Horiz. %	197.37%	206.54%	208.25%	212.75%	103.35%	96.41%	100.00%	-
Total Cost	11,713,560	9,793,349	7,550,628	5,446,800	3,499,692	3,153,320	3,269,339	134.32%
YoY %	19.61%	29.70%	38.63%	55.64%	10.98%	-3.55%	-	-
Horiz. %	358.29%	299.55%	230.95%	166.60%	107.05%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	5.90%
YoY %	-0.35%	8.60%	4.85%	5.38%	-0.18%	-8.70%	-	-
Horiz. %	108.98%	109.36%	100.70%	96.04%	91.14%	91.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	821,619	784,158	765,130	789,105	874,988	855,377	832,494	-0.87%
YoY %	4.78%	2.49%	-3.04%	-9.82%	2.29%	2.75%	-	-
Horiz. %	98.69%	94.19%	91.91%	94.79%	105.10%	102.75%	100.00%	-
Div Payout %	101.07%	107.04%	109.72%	122.04%	97.50%	89.69%	84.59%	-
YoY %	-5.58%	-2.44%	-10.10%	25.17%	8.71%	6.03%	-	-
Horiz. %	119.48%	126.54%	129.71%	144.27%	115.26%	106.03%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	5.90%
YoY %	-0.35%	8.60%	4.85%	5.38%	-0.18%	-8.70%	-	-
Horiz. %	108.98%	109.36%	100.70%	96.04%	91.14%	91.30%	100.00%	-
NOSH	6,809,345	6,211,835	5,880,330	6,000,666	5,810,393	5,704,429	5,433,042	16.26%
YoY %	9.62%	5.64%	-2.01%	3.27%	1.86%	5.00%	-	-
Horiz. %	125.33%	114.33%	108.23%	110.45%	106.95%	105.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	6.49%	6.96%	8.45%	10.61%	20.41%	23.22%	23.14%	-
YoY %	-6.75%	-17.63%	-20.36%	-48.02%	-12.10%	0.35%	-	-
Horiz. %	28.05%	30.08%	36.52%	45.85%	88.20%	100.35%	100.00%	-
ROE	11.94%	10.72%	11.08%	10.78%	15.76%	16.72%	15.75%	-
YoY %	11.38%	-3.25%	2.78%	-31.60%	-5.74%	6.16%	-	-
Horiz. %	75.81%	68.06%	70.35%	68.44%	100.06%	106.16%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	183.96	169.45	140.26	101.55	75.68	72.00	78.29	76.83%
YoY %	8.56%	20.81%	38.12%	34.18%	5.11%	-8.03%	-	-
Horiz. %	234.97%	216.44%	179.15%	129.71%	96.67%	91.97%	100.00%	-
EPS	11.94	11.79	11.86	10.78	15.45	16.72	18.11	-24.26%
YoY %	1.27%	-0.59%	10.02%	-30.23%	-7.60%	-7.68%	-	-
Horiz. %	65.93%	65.10%	65.49%	59.53%	85.31%	92.32%	100.00%	-
DPS	12.07	12.62	13.01	13.15	15.06	14.99	15.32	-14.70%
YoY %	-4.36%	-3.00%	-1.06%	-12.68%	0.47%	-2.15%	-	-
Horiz. %	78.79%	82.38%	84.92%	85.84%	98.30%	97.85%	100.00%	-
NAPS	1.00	1.10	1.07	1.00	0.98	1.00	1.15	-8.90%
YoY %	-9.09%	2.80%	7.00%	2.04%	-2.00%	-13.04%	-	-
Horiz. %	86.96%	95.65%	93.04%	86.96%	85.22%	86.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,000,666
RPS	151.52	127.32	99.77	73.71	53.19	49.68	51.45	105.59%
YoY %	19.01%	27.61%	35.35%	38.58%	7.07%	-3.44%	-	-
Horiz. %	294.50%	247.46%	193.92%	143.27%	103.38%	96.56%	100.00%	-
EPS	9.83	8.86	8.43	7.82	10.86	11.54	11.90	-11.97%
YoY %	10.95%	5.10%	7.80%	-27.99%	-5.89%	-3.03%	-	-
Horiz. %	82.61%	74.45%	70.84%	65.71%	91.26%	96.97%	100.00%	-
DPS	9.94	9.49	9.25	9.54	10.58	10.35	10.07	-0.86%
YoY %	4.74%	2.59%	-3.04%	-9.83%	2.22%	2.78%	-	-
Horiz. %	98.71%	94.24%	91.86%	94.74%	105.06%	102.78%	100.00%	-
NAPS	0.8237	0.8265	0.7611	0.7258	0.6888	0.69	0.7558	5.90%
YoY %	-0.34%	8.59%	4.86%	5.37%	-0.17%	-8.71%	-	-
Horiz. %	108.98%	109.35%	100.70%	96.03%	91.14%	91.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.19	2.24	2.17	2.16	1.92	1.90	1.77	-
P/RPS	1.19	1.32	1.55	2.13	2.54	2.64	2.26	-34.81%
YoY %	-9.85%	-14.84%	-27.23%	-16.14%	-3.79%	16.81%	-	-
Horiz. %	52.65%	58.41%	68.58%	94.25%	112.39%	116.81%	100.00%	-
P/EPS	18.35	18.99	18.30	20.05	12.43	11.36	9.77	52.28%
YoY %	-3.37%	3.77%	-8.73%	61.30%	9.42%	16.27%	-	-
Horiz. %	187.82%	194.37%	187.31%	205.22%	127.23%	116.27%	100.00%	-
EY	5.45	5.27	5.46	4.99	8.04	8.80	10.23	-34.30%
YoY %	3.42%	-3.48%	9.42%	-37.94%	-8.64%	-13.98%	-	-
Horiz. %	53.27%	51.52%	53.37%	48.78%	78.59%	86.02%	100.00%	-
DY	5.51	5.64	6.00	6.09	7.84	7.89	8.66	-26.04%
YoY %	-2.30%	-6.00%	-1.48%	-22.32%	-0.63%	-8.89%	-	-
Horiz. %	63.63%	65.13%	69.28%	70.32%	90.53%	91.11%	100.00%	-
P/NAPS	2.19	2.04	2.03	2.16	1.96	1.90	1.54	26.48%
YoY %	7.35%	0.49%	-6.02%	10.20%	3.16%	23.38%	-	-
Horiz. %	142.21%	132.47%	131.82%	140.26%	127.27%	123.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	-
Price	2.19	2.16	2.20	2.12	2.09	1.86	1.71	-
P/RPS	1.19	1.27	1.57	2.09	2.76	2.58	2.18	-33.23%
YoY %	-6.30%	-19.11%	-24.88%	-24.28%	6.98%	18.35%	-	-
Horiz. %	54.59%	58.26%	72.02%	95.87%	126.61%	118.35%	100.00%	-
P/EPS	18.35	18.31	18.55	19.67	13.53	11.13	9.44	55.81%
YoY %	0.22%	-1.29%	-5.69%	45.38%	21.56%	17.90%	-	-
Horiz. %	194.39%	193.96%	196.50%	208.37%	143.33%	117.90%	100.00%	-
EY	5.45	5.46	5.39	5.08	7.39	8.99	10.59	-35.80%
YoY %	-0.18%	1.30%	6.10%	-31.26%	-17.80%	-15.11%	-	-
Horiz. %	51.46%	51.56%	50.90%	47.97%	69.78%	84.89%	100.00%	-
DY	5.51	5.84	5.91	6.20	7.21	8.06	8.96	-27.70%
YoY %	-5.65%	-1.18%	-4.68%	-14.01%	-10.55%	-10.04%	-	-
Horiz. %	61.50%	65.18%	65.96%	69.20%	80.47%	89.96%	100.00%	-
P/NAPS	2.19	1.96	2.06	2.12	2.13	1.86	1.49	29.30%
YoY %	11.73%	-4.85%	-2.83%	-0.47%	14.52%	24.83%	-	-
Horiz. %	146.98%	131.54%	138.26%	142.28%	142.95%	124.83%	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