[YTLPOWR] QoQ TTM 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- 3.37%

YoY- 83.98%

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
TTM Result
Revenue	14,662,559	14,150,889	14,165,377	13,723,474	13,442,917	12,526,306	10,525,817	24.80%
YoY %	3.62%	-0.10%	3.22%	2.09%	7.32%	19.01%	-	-
Horiz. %	139.30%	134.44%	134.58%	130.38%	127.71%	119.01%	100.00%	-
PBT	1,556,906	1,789,895	1,792,472	1,780,199	1,717,212	1,609,903	1,520,162	1.60%
YoY %	-13.02%	-0.14%	0.69%	3.67%	6.67%	5.90%	-	-
Horiz. %	102.42%	117.74%	117.91%	117.11%	112.96%	105.90%	100.00%	-
Tax	-309,444	-507,987	-512,701	-500,401	-476,203	-797,157	-787,694	-46.45%
YoY %	39.08%	0.92%	-2.46%	-5.08%	40.26%	-1.20%	-	-
Horiz. %	39.28%	64.49%	65.09%	63.53%	60.46%	101.20%	100.00%	-
NP	1,247,462	1,281,908	1,279,771	1,279,798	1,241,009	812,746	732,468	42.75%
YoY %	-2.69%	0.17%	-0.00%	3.13%	52.69%	10.96%	-	-
Horiz. %	170.31%	175.01%	174.72%	174.72%	169.43%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,364,168	1,326,081	1,291,824	1,282,946	1,241,135	812,884	732,606	51.52%
YoY %	2.87%	2.65%	0.69%	3.37%	52.68%	10.96%	-	-
Horiz. %	186.21%	181.01%	176.33%	175.12%	169.41%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.88%	28.38%	28.60%	28.11%	27.73%	49.52%	51.82%	-
YoY %	-29.95%	-0.77%	1.74%	1.37%	-44.00%	-4.44%	-	-
Horiz. %	38.36%	54.77%	55.19%	54.25%	53.51%	95.56%	100.00%	-
Total Cost	13,415,097	12,868,981	12,885,606	12,443,676	12,201,908	11,713,560	9,793,349	23.41%
YoY %	4.24%	-0.13%	3.55%	1.98%	4.17%	19.61%	-	-
Horiz. %	136.98%	131.41%	131.58%	127.06%	124.59%	119.61%	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	676,743	674,452	794,285	891,861	842,346	821,619	784,158	-9.37%
YoY %	0.34%	-15.09%	-10.94%	5.88%	2.52%	4.78%	-	-
Horiz. %	86.30%	86.01%	101.29%	113.73%	107.42%	104.78%	100.00%	-
Div Payout %	49.61%	50.86%	61.49%	69.52%	67.87%	101.07%	107.04%	-
YoY %	-2.46%	-17.29%	-11.55%	2.43%	-32.85%	-5.58%	-	-
Horiz. %	46.35%	47.51%	57.45%	64.95%	63.41%	94.42%	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	8.51%	9.06%	9.03%	9.33%	9.23%	6.49%	6.96%	-
YoY %	-6.07%	0.33%	-3.22%	1.08%	42.22%	-6.75%	-	-
Horiz. %	122.27%	130.17%	129.74%	134.05%	132.61%	93.25%	100.00%	-
ROE	18.88%	16.28%	16.31%	16.81%	17.47%	11.94%	10.72%	-
YoY %	15.97%	-0.18%	-2.97%	-3.78%	46.31%	11.38%	-	-
Horiz. %	176.12%	151.87%	152.15%	156.81%	162.97%	111.38%	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	202.94	196.31	196.73	190.58	189.25	183.96	169.45	12.81%
YoY %	3.38%	-0.21%	3.23%	0.70%	2.88%	8.56%	-	-
Horiz. %	119.76%	115.85%	116.10%	112.47%	111.68%	108.56%	100.00%	-
EPS	18.88	18.40	17.94	17.82	17.47	11.94	11.79	36.99%
YoY %	2.61%	2.56%	0.67%	2.00%	46.31%	1.27%	-	-
Horiz. %	160.14%	156.06%	152.16%	151.15%	148.18%	101.27%	100.00%	-
DPS	9.39	9.39	11.03	12.39	11.86	12.07	12.62	-17.93%
YoY %	0.00%	-14.87%	-10.98%	4.47%	-1.74%	-4.36%	-	-
Horiz. %	74.41%	74.41%	87.40%	98.18%	93.98%	95.64%	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	177.36	171.17	171.34	166.00	162.60	151.52	127.32	24.80%
YoY %	3.62%	-0.10%	3.22%	2.09%	7.31%	19.01%	-	-
Horiz. %	139.30%	134.44%	134.57%	130.38%	127.71%	119.01%	100.00%	-
EPS	16.50	16.04	15.63	15.52	15.01	9.83	8.86	51.54%
YoY %	2.87%	2.62%	0.71%	3.40%	52.70%	10.95%	-	-
Horiz. %	186.23%	181.04%	176.41%	175.17%	169.41%	110.95%	100.00%	-
DPS	8.19	8.16	9.61	10.79	10.19	9.94	9.49	-9.37%
YoY %	0.37%	-15.09%	-10.94%	5.89%	2.52%	4.74%	-	-
Horiz. %	86.30%	85.99%	101.26%	113.70%	107.38%	104.74%	100.00%	-
NAPS	0.8739	0.9853	0.958	0.9233	0.8592	0.8236	0.8265	3.79%
YoY %	-11.31%	2.85%	3.76%	7.46%	4.32%	-0.35%	-	-
Horiz. %	105.74%	119.21%	115.91%	111.71%	103.96%	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	1.08	1.17	1.24	1.20	1.17	1.19	1.32	-12.55%
YoY %	-7.69%	-5.65%	3.33%	2.56%	-1.68%	-9.85%	-	-
Horiz. %	81.82%	88.64%	93.94%	90.91%	88.64%	90.15%	100.00%	-
P/EPS	11.65	12.50	13.60	12.85	12.65	18.35	18.99	-27.86%
YoY %	-6.80%	-8.09%	5.84%	1.58%	-31.06%	-3.37%	-	-
Horiz. %	61.35%	65.82%	71.62%	67.67%	66.61%	96.63%	100.00%	-
EY	8.58	8.00	7.35	7.78	7.91	5.45	5.27	38.51%
YoY %	7.25%	8.84%	-5.53%	-1.64%	45.14%	3.42%	-	-
Horiz. %	162.81%	151.80%	139.47%	147.63%	150.09%	103.42%	100.00%	-
DY	4.27	4.08	4.52	5.41	5.37	5.51	5.64	-16.97%
YoY %	4.66%	-9.73%	-16.45%	0.74%	-2.54%	-2.30%	-	-
Horiz. %	75.71%	72.34%	80.14%	95.92%	95.21%	97.70%	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	0.93	1.13	1.17	1.31	1.21	1.19	1.27	-18.80%
YoY %	-17.70%	-3.42%	-10.69%	8.26%	1.68%	-6.30%	-	-
Horiz. %	73.23%	88.98%	92.13%	103.15%	95.28%	93.70%	100.00%	-
P/EPS	10.01	12.07	12.82	14.03	13.11	18.35	18.31	-33.21%
YoY %	-17.07%	-5.85%	-8.62%	7.02%	-28.56%	0.22%	-	-
Horiz. %	54.67%	65.92%	70.02%	76.62%	71.60%	100.22%	100.00%	-
EY	9.99	8.29	7.80	7.13	7.63	5.45	5.46	49.75%
YoY %	20.51%	6.28%	9.40%	-6.55%	40.00%	-0.18%	-	-
Horiz. %	182.97%	151.83%	142.86%	130.59%	139.74%	99.82%	100.00%	-
DY	4.97	4.23	4.80	4.95	5.18	5.51	5.84	-10.22%
YoY %	17.49%	-11.87%	-3.03%	-4.44%	-5.99%	-5.65%	-	-
Horiz. %	85.10%	72.43%	82.19%	84.76%	88.70%	94.35%	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