[YTLPOWR] QoQ TTM 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- 7.84%

YoY- -29.14%

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
TTM Result
Revenue	13,442,917	12,526,306	10,525,817	8,247,816	6,093,394	4,397,150	4,106,991	120.93%
YoY %	7.32%	19.01%	27.62%	35.36%	38.58%	7.07%	-	-
Horiz. %	327.32%	305.00%	256.29%	200.82%	148.37%	107.07%	100.00%	-
PBT	1,717,212	1,609,903	1,520,162	1,459,999	1,386,873	1,211,680	1,257,980	23.12%
YoY %	6.67%	5.90%	4.12%	5.27%	14.46%	-3.68%	-	-
Horiz. %	136.51%	127.98%	120.84%	116.06%	110.25%	96.32%	100.00%	-
Tax	-476,203	-797,157	-787,694	-762,811	-740,279	-314,222	-304,309	34.89%
YoY %	40.26%	-1.20%	-3.26%	-3.04%	-135.59%	-3.26%	-	-
Horiz. %	156.49%	261.96%	258.85%	250.67%	243.27%	103.26%	100.00%	-
NP	1,241,009	812,746	732,468	697,188	646,594	897,458	953,671	19.25%
YoY %	52.69%	10.96%	5.06%	7.82%	-27.95%	-5.89%	-	-
Horiz. %	130.13%	85.22%	76.81%	73.11%	67.80%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,241,135	812,884	732,606	697,326	646,606	897,458	953,671	19.25%
YoY %	52.68%	10.96%	5.06%	7.84%	-27.95%	-5.89%	-	-
Horiz. %	130.14%	85.24%	76.82%	73.12%	67.80%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	49.52%	51.82%	52.25%	53.38%	25.93%	24.19%	-
YoY %	-44.00%	-4.44%	-0.82%	-2.12%	105.86%	7.19%	-	-
Horiz. %	114.63%	204.71%	214.22%	216.00%	220.67%	107.19%	100.00%	-
Total Cost	12,201,908	11,713,560	9,793,349	7,550,628	5,446,800	3,499,692	3,153,320	147.08%
YoY %	4.17%	19.61%	29.70%	38.63%	55.64%	10.98%	-	-
Horiz. %	386.95%	371.47%	310.57%	239.45%	172.73%	110.98%	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	842,346	821,619	784,158	765,130	789,105	874,988	855,377	-1.02%
YoY %	2.52%	4.78%	2.49%	-3.04%	-9.82%	2.29%	-	-
Horiz. %	98.48%	96.05%	91.67%	89.45%	92.25%	102.29%	100.00%	-
Div Payout %	67.87%	101.07%	107.04%	109.72%	122.04%	97.50%	89.69%	-
YoY %	-32.85%	-5.58%	-2.44%	-10.10%	25.17%	8.71%	-	-
Horiz. %	75.67%	112.69%	119.34%	122.33%	136.07%	108.71%	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	9.23%	6.49%	6.96%	8.45%	10.61%	20.41%	23.22%	-
YoY %	42.22%	-6.75%	-17.63%	-20.36%	-48.02%	-12.10%	-	-
Horiz. %	39.75%	27.95%	29.97%	36.39%	45.69%	87.90%	100.00%	-
ROE	17.47%	11.94%	10.72%	11.08%	10.78%	15.76%	16.72%	-
YoY %	46.31%	11.38%	-3.25%	2.78%	-31.60%	-5.74%	-	-
Horiz. %	104.49%	71.41%	64.11%	66.27%	64.47%	94.26%	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	189.25	183.96	169.45	140.26	101.55	75.68	72.00	90.79%
YoY %	2.88%	8.56%	20.81%	38.12%	34.18%	5.11%	-	-
Horiz. %	262.85%	255.50%	235.35%	194.81%	141.04%	105.11%	100.00%	-
EPS	17.47	11.94	11.79	11.86	10.78	15.45	16.72	2.97%
YoY %	46.31%	1.27%	-0.59%	10.02%	-30.23%	-7.60%	-	-
Horiz. %	104.49%	71.41%	70.51%	70.93%	64.47%	92.40%	100.00%	-
DPS	11.86	12.07	12.62	13.01	13.15	15.06	14.99	-14.49%
YoY %	-1.74%	-4.36%	-3.00%	-1.06%	-12.68%	0.47%	-	-
Horiz. %	79.12%	80.52%	84.19%	86.79%	87.73%	100.47%	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	162.60	151.52	127.32	99.76	73.70	53.19	49.68	120.92%
YoY %	7.31%	19.01%	27.63%	35.36%	38.56%	7.07%	-	-
Horiz. %	327.29%	304.99%	256.28%	200.81%	148.35%	107.07%	100.00%	-
EPS	15.01	9.83	8.86	8.43	7.82	10.86	11.54	19.21%
YoY %	52.70%	10.95%	5.10%	7.80%	-27.99%	-5.89%	-	-
Horiz. %	130.07%	85.18%	76.78%	73.05%	67.76%	94.11%	100.00%	-
DPS	10.19	9.94	9.49	9.25	9.54	10.58	10.35	-1.03%
YoY %	2.52%	4.74%	2.59%	-3.04%	-9.83%	2.22%	-	-
Horiz. %	98.45%	96.04%	91.69%	89.37%	92.17%	102.22%	100.00%	-
NAPS	0.8592	0.8236	0.8265	0.7611	0.7258	0.6888	0.69	15.79%
YoY %	4.32%	-0.35%	8.59%	4.86%	5.37%	-0.17%	-	-
Horiz. %	124.52%	119.36%	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	1.17	1.19	1.32	1.55	2.13	2.54	2.64	-41.95%
YoY %	-1.68%	-9.85%	-14.84%	-27.23%	-16.14%	-3.79%	-	-
Horiz. %	44.32%	45.08%	50.00%	58.71%	80.68%	96.21%	100.00%	-
P/EPS	12.65	18.35	18.99	18.30	20.05	12.43	11.36	7.45%
YoY %	-31.06%	-3.37%	3.77%	-8.73%	61.30%	9.42%	-	-
Horiz. %	111.36%	161.53%	167.17%	161.09%	176.50%	109.42%	100.00%	-
EY	7.91	5.45	5.27	5.46	4.99	8.04	8.80	-6.87%
YoY %	45.14%	3.42%	-3.48%	9.42%	-37.94%	-8.64%	-	-
Horiz. %	89.89%	61.93%	59.89%	62.05%	56.70%	91.36%	100.00%	-
DY	5.37	5.51	5.64	6.00	6.09	7.84	7.89	-22.67%
YoY %	-2.54%	-2.30%	-6.00%	-1.48%	-22.32%	-0.63%	-	-
Horiz. %	68.06%	69.84%	71.48%	76.05%	77.19%	99.37%	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	1.21	1.19	1.27	1.57	2.09	2.76	2.58	-39.71%
YoY %	1.68%	-6.30%	-19.11%	-24.88%	-24.28%	6.98%	-	-
Horiz. %	46.90%	46.12%	49.22%	60.85%	81.01%	106.98%	100.00%	-
P/EPS	13.11	18.35	18.31	18.55	19.67	13.53	11.13	11.56%
YoY %	-28.56%	0.22%	-1.29%	-5.69%	45.38%	21.56%	-	-
Horiz. %	117.79%	164.87%	164.51%	166.67%	176.73%	121.56%	100.00%	-
EY	7.63	5.45	5.46	5.39	5.08	7.39	8.99	-10.38%
YoY %	40.00%	-0.18%	1.30%	6.10%	-31.26%	-17.80%	-	-
Horiz. %	84.87%	60.62%	60.73%	59.96%	56.51%	82.20%	100.00%	-
DY	5.18	5.51	5.84	5.91	6.20	7.21	8.06	-25.58%
YoY %	-5.99%	-5.65%	-1.18%	-4.68%	-14.01%	-10.55%	-	-
Horiz. %	64.27%	68.36%	72.46%	73.33%	76.92%	89.45%	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