[YTLPOWR] QoQ TTM 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- -5.89%

YoY- -24.29%

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
TTM Result
Revenue	10,525,817	8,247,816	6,093,394	4,397,150	4,106,991	4,253,495	4,242,518	82.96%
YoY %	27.62%	35.36%	38.58%	7.07%	-3.44%	0.26%	-	-
Horiz. %	248.10%	194.41%	143.63%	103.64%	96.81%	100.26%	100.00%	-
PBT	1,520,162	1,459,999	1,386,873	1,211,680	1,257,980	1,313,729	1,385,701	6.35%
YoY %	4.12%	5.27%	14.46%	-3.68%	-4.24%	-5.19%	-	-
Horiz. %	109.70%	105.36%	100.08%	87.44%	90.78%	94.81%	100.00%	-
Tax	-787,694	-762,811	-740,279	-314,222	-304,309	-329,573	-346,855	72.51%
YoY %	-3.26%	-3.04%	-135.59%	-3.26%	7.67%	4.98%	-	-
Horiz. %	227.10%	219.92%	213.43%	90.59%	87.73%	95.02%	100.00%	-
NP	732,468	697,188	646,594	897,458	953,671	984,156	1,038,846	-20.73%
YoY %	5.06%	7.82%	-27.95%	-5.89%	-3.10%	-5.26%	-	-
Horiz. %	70.51%	67.11%	62.24%	86.39%	91.80%	94.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,606	697,326	646,606	897,458	953,671	984,156	1,038,846	-20.72%
YoY %	5.06%	7.84%	-27.95%	-5.89%	-3.10%	-5.26%	-	-
Horiz. %	70.52%	67.13%	62.24%	86.39%	91.80%	94.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.82%	52.25%	53.38%	25.93%	24.19%	25.09%	25.03%	-
YoY %	-0.82%	-2.12%	105.86%	7.19%	-3.59%	0.24%	-	-
Horiz. %	207.03%	208.75%	213.26%	103.60%	96.64%	100.24%	100.00%	-
Total Cost	9,793,349	7,550,628	5,446,800	3,499,692	3,153,320	3,269,339	3,203,672	110.20%
YoY %	29.70%	38.63%	55.64%	10.98%	-3.55%	2.05%	-	-
Horiz. %	305.69%	235.69%	170.02%	109.24%	98.43%	102.05%	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	784,158	765,130	789,105	874,988	855,377	832,494	588,007	21.09%
YoY %	2.49%	-3.04%	-9.82%	2.29%	2.75%	41.58%	-	-
Horiz. %	133.36%	130.12%	134.20%	148.81%	145.47%	141.58%	100.00%	-
Div Payout %	107.04%	109.72%	122.04%	97.50%	89.69%	84.59%	56.60%	-
YoY %	-2.44%	-10.10%	25.17%	8.71%	6.03%	49.45%	-	-
Horiz. %	189.12%	193.85%	215.62%	172.26%	158.46%	149.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
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	6.96%	8.45%	10.61%	20.41%	23.22%	23.14%	24.49%	-
YoY %	-17.63%	-20.36%	-48.02%	-12.10%	0.35%	-5.51%	-	-
Horiz. %	28.42%	34.50%	43.32%	83.34%	94.81%	94.49%	100.00%	-
ROE	10.72%	11.08%	10.78%	15.76%	16.72%	15.75%	16.20%	-
YoY %	-3.25%	2.78%	-31.60%	-5.74%	6.16%	-2.78%	-	-
Horiz. %	66.17%	68.40%	66.54%	97.28%	103.21%	97.22%	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	169.45	140.26	101.55	75.68	72.00	78.29	80.07	64.60%
YoY %	20.81%	38.12%	34.18%	5.11%	-8.03%	-2.22%	-	-
Horiz. %	211.63%	175.17%	126.83%	94.52%	89.92%	97.78%	100.00%	-
EPS	11.79	11.86	10.78	15.45	16.72	18.11	19.61	-28.69%
YoY %	-0.59%	10.02%	-30.23%	-7.60%	-7.68%	-7.65%	-	-
Horiz. %	60.12%	60.48%	54.97%	78.79%	85.26%	92.35%	100.00%	-
DPS	12.62	13.01	13.15	15.06	14.99	15.32	11.10	8.90%
YoY %	-3.00%	-1.06%	-12.68%	0.47%	-2.15%	38.02%	-	-
Horiz. %	113.69%	117.21%	118.47%	135.68%	135.05%	138.02%	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	127.32	99.77	73.71	53.19	49.68	51.45	51.32	82.95%
YoY %	27.61%	35.35%	38.58%	7.07%	-3.44%	0.25%	-	-
Horiz. %	248.09%	194.41%	143.63%	103.64%	96.80%	100.25%	100.00%	-
EPS	8.86	8.43	7.82	10.86	11.54	11.90	12.57	-20.74%
YoY %	5.10%	7.80%	-27.99%	-5.89%	-3.03%	-5.33%	-	-
Horiz. %	70.49%	67.06%	62.21%	86.40%	91.81%	94.67%	100.00%	-
DPS	9.49	9.25	9.54	10.58	10.35	10.07	7.11	21.16%
YoY %	2.59%	-3.04%	-9.83%	2.22%	2.78%	41.63%	-	-
Horiz. %	133.47%	130.10%	134.18%	148.80%	145.57%	141.63%	100.00%	-
NAPS	0.8265	0.7611	0.7258	0.6888	0.69	0.7558	0.7755	4.32%
YoY %	8.59%	4.86%	5.37%	-0.17%	-8.71%	-2.54%	-	-
Horiz. %	106.58%	98.14%	93.59%	88.82%	88.97%	97.46%	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	1.32	1.55	2.13	2.54	2.64	2.26	2.31	-31.06%
YoY %	-14.84%	-27.23%	-16.14%	-3.79%	16.81%	-2.16%	-	-
Horiz. %	57.14%	67.10%	92.21%	109.96%	114.29%	97.84%	100.00%	-
P/EPS	18.99	18.30	20.05	12.43	11.36	9.77	9.44	59.15%
YoY %	3.77%	-8.73%	61.30%	9.42%	16.27%	3.50%	-	-
Horiz. %	201.17%	193.86%	212.39%	131.67%	120.34%	103.50%	100.00%	-
EY	5.27	5.46	4.99	8.04	8.80	10.23	10.60	-37.16%
YoY %	-3.48%	9.42%	-37.94%	-8.64%	-13.98%	-3.49%	-	-
Horiz. %	49.72%	51.51%	47.08%	75.85%	83.02%	96.51%	100.00%	-
DY	5.64	6.00	6.09	7.84	7.89	8.66	6.00	-4.03%
YoY %	-6.00%	-1.48%	-22.32%	-0.63%	-8.89%	44.33%	-	-
Horiz. %	94.00%	100.00%	101.50%	130.67%	131.50%	144.33%	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	1.27	1.57	2.09	2.76	2.58	2.18	2.22	-31.01%
YoY %	-19.11%	-24.88%	-24.28%	6.98%	18.35%	-1.80%	-	-
Horiz. %	57.21%	70.72%	94.14%	124.32%	116.22%	98.20%	100.00%	-
P/EPS	18.31	18.55	19.67	13.53	11.13	9.44	9.08	59.40%
YoY %	-1.29%	-5.69%	45.38%	21.56%	17.90%	3.96%	-	-
Horiz. %	201.65%	204.30%	216.63%	149.01%	122.58%	103.96%	100.00%	-
EY	5.46	5.39	5.08	7.39	8.99	10.59	11.01	-37.26%
YoY %	1.30%	6.10%	-31.26%	-17.80%	-15.11%	-3.81%	-	-
Horiz. %	49.59%	48.96%	46.14%	67.12%	81.65%	96.19%	100.00%	-
DY	5.84	5.91	6.20	7.21	8.06	8.96	6.23	-4.20%
YoY %	-1.18%	-4.68%	-14.01%	-10.55%	-10.04%	43.82%	-	-
Horiz. %	93.74%	94.86%	99.52%	115.73%	129.37%	143.82%	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