[YTLPOWR] YoY 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. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	15,870,343	14,662,559	13,442,917	6,093,394	4,242,518	4,068,008	3,758,125	27.10%
YoY %	8.24%	9.07%	120.61%	43.63%	4.29%	8.25%	-	-
Horiz. %	422.29%	390.16%	357.70%	162.14%	112.89%	108.25%	100.00%	-
PBT	1,391,476	1,556,906	1,717,212	1,386,873	1,385,701	1,296,757	1,112,400	3.79%
YoY %	-10.63%	-9.34%	23.82%	0.08%	6.86%	16.57%	-	-
Horiz. %	125.09%	139.96%	154.37%	124.67%	124.57%	116.57%	100.00%	-
Tax	-234,515	-309,444	-476,203	-740,279	-346,855	-121,108	-237,917	-0.23%
YoY %	24.21%	35.02%	35.67%	-113.43%	-186.40%	49.10%	-	-
Horiz. %	98.57%	130.06%	200.16%	311.15%	145.79%	50.90%	100.00%	-
NP	1,156,961	1,247,462	1,241,009	646,594	1,038,846	1,175,649	874,483	4.77%
YoY %	-7.25%	0.52%	91.93%	-37.76%	-11.64%	34.44%	-	-
Horiz. %	132.30%	142.65%	141.91%	73.94%	118.80%	134.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,232,209	1,364,168	1,241,135	646,606	1,038,846	1,175,649	874,483	5.87%
YoY %	-9.67%	9.91%	91.95%	-37.76%	-11.64%	34.44%	-	-
Horiz. %	140.91%	156.00%	141.93%	73.94%	118.80%	134.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	19.88%	27.73%	53.38%	25.03%	9.34%	21.39%	-
YoY %	-15.24%	-28.31%	-48.05%	113.26%	167.99%	-56.33%	-	-
Horiz. %	78.78%	92.94%	129.64%	249.56%	117.02%	43.67%	100.00%	-
Total Cost	14,713,382	13,415,097	12,201,908	5,446,800	3,203,672	2,892,359	2,883,642	31.17%
YoY %	9.68%	9.94%	124.02%	70.02%	10.76%	0.30%	-	-
Horiz. %	510.24%	465.21%	423.14%	188.89%	111.10%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	8.71%
YoY %	30.81%	1.72%	18.37%	-6.40%	25.63%	-10.79%	-	-
Horiz. %	165.21%	126.30%	124.17%	104.90%	112.08%	89.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	340,440	676,743	842,346	789,105	588,007	629,135	493,136	-5.98%
YoY %	-49.69%	-19.66%	6.75%	34.20%	-6.54%	27.58%	-	-
Horiz. %	69.04%	137.23%	170.81%	160.02%	119.24%	127.58%	100.00%	-
Div Payout %	27.63%	49.61%	67.87%	122.04%	56.60%	53.51%	56.39%	-
YoY %	-44.31%	-26.90%	-44.39%	115.62%	5.77%	-5.11%	-	-
Horiz. %	49.00%	87.98%	120.36%	216.42%	100.37%	94.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	8.71%
YoY %	30.81%	1.72%	18.37%	-6.40%	25.63%	-10.79%	-	-
Horiz. %	165.21%	126.30%	124.17%	104.90%	112.08%	89.21%	100.00%	-
NOSH	7,269,750	7,224,992	7,103,162	6,000,666	5,298,563	5,103,421	4,931,366	6.67%
YoY %	0.62%	1.72%	18.37%	13.25%	3.82%	3.49%	-	-
Horiz. %	147.42%	146.51%	144.04%	121.68%	107.45%	103.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.29%	8.51%	9.23%	10.61%	24.49%	28.90%	23.27%	-
YoY %	-14.34%	-7.80%	-13.01%	-56.68%	-15.26%	24.19%	-	-
Horiz. %	31.33%	36.57%	39.66%	45.60%	105.24%	124.19%	100.00%	-
ROE	13.04%	18.88%	17.47%	10.78%	16.20%	23.04%	15.29%	-
YoY %	-30.93%	8.07%	62.06%	-33.46%	-29.69%	50.69%	-	-
Horiz. %	85.28%	123.48%	114.26%	70.50%	105.95%	150.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	218.31	202.94	189.25	101.55	80.07	79.71	76.21	19.15%
YoY %	7.57%	7.23%	86.36%	26.83%	0.45%	4.59%	-	-
Horiz. %	286.46%	266.29%	248.33%	133.25%	105.06%	104.59%	100.00%	-
EPS	16.95	18.88	17.47	10.78	19.61	23.04	17.73	-0.74%
YoY %	-10.22%	8.07%	62.06%	-45.03%	-14.89%	29.95%	-	-
Horiz. %	95.60%	106.49%	98.53%	60.80%	110.60%	129.95%	100.00%	-
DPS	4.70	9.39	11.86	13.15	11.10	12.33	10.00	-11.81%
YoY %	-49.95%	-20.83%	-9.81%	18.47%	-9.98%	23.30%	-	-
Horiz. %	47.00%	93.90%	118.60%	131.50%	111.00%	123.30%	100.00%	-
NAPS	1.30	1.00	1.00	1.00	1.21	1.00	1.16	1.91%
YoY %	30.00%	0.00%	0.00%	-17.36%	21.00%	-13.79%	-	-
Horiz. %	112.07%	86.21%	86.21%	86.21%	104.31%	86.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,000,666
RPS	191.97	177.36	162.60	73.70	51.32	49.21	45.46	27.10%
YoY %	8.24%	9.08%	120.62%	43.61%	4.29%	8.25%	-	-
Horiz. %	422.28%	390.15%	357.68%	162.12%	112.89%	108.25%	100.00%	-
EPS	14.90	16.50	15.01	7.82	12.57	14.22	10.58	5.86%
YoY %	-9.70%	9.93%	91.94%	-37.79%	-11.60%	34.40%	-	-
Horiz. %	140.83%	155.95%	141.87%	73.91%	118.81%	134.40%	100.00%	-
DPS	4.12	8.19	10.19	9.54	7.11	7.61	5.96	-5.96%
YoY %	-49.69%	-19.63%	6.81%	34.18%	-6.57%	27.68%	-	-
Horiz. %	69.13%	137.42%	170.97%	160.07%	119.30%	127.68%	100.00%	-
NAPS	1.1431	0.8739	0.8592	0.7258	0.7755	0.6173	0.6919	8.71%
YoY %	30.80%	1.71%	18.38%	-6.41%	25.63%	-10.78%	-	-
Horiz. %	165.21%	126.30%	124.18%	104.90%	112.08%	89.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.76	2.20	2.21	2.16	1.85	2.37	1.95	-
P/RPS	0.81	1.08	1.17	2.13	2.31	2.97	2.56	-17.43%
YoY %	-25.00%	-7.69%	-45.07%	-7.79%	-22.22%	16.02%	-	-
Horiz. %	31.64%	42.19%	45.70%	83.20%	90.23%	116.02%	100.00%	-
P/EPS	10.38	11.65	12.65	20.05	9.44	10.29	11.00	-0.96%
YoY %	-10.90%	-7.91%	-36.91%	112.39%	-8.26%	-6.45%	-	-
Horiz. %	94.36%	105.91%	115.00%	182.27%	85.82%	93.55%	100.00%	-
EY	9.63	8.58	7.91	4.99	10.60	9.72	9.09	0.96%
YoY %	12.24%	8.47%	58.52%	-52.92%	9.05%	6.93%	-	-
Horiz. %	105.94%	94.39%	87.02%	54.90%	116.61%	106.93%	100.00%	-
DY	2.67	4.27	5.37	6.09	6.00	5.20	5.13	-10.30%
YoY %	-37.47%	-20.48%	-11.82%	1.50%	15.38%	1.36%	-	-
Horiz. %	52.05%	83.24%	104.68%	118.71%	116.96%	101.36%	100.00%	-
P/NAPS	1.35	2.20	2.21	2.16	1.53	2.37	1.68	-3.57%
YoY %	-38.64%	-0.45%	2.31%	41.18%	-35.44%	41.07%	-	-
Horiz. %	80.36%	130.95%	131.55%	128.57%	91.07%	141.07%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	25/08/11	19/08/10	20/08/09	22/08/08	23/08/07	24/08/06	-
Price	1.80	1.89	2.29	2.12	1.78	2.29	1.97	-
P/RPS	0.82	0.93	1.21	2.09	2.22	2.87	2.59	-17.42%
YoY %	-11.83%	-23.14%	-42.11%	-5.86%	-22.65%	10.81%	-	-
Horiz. %	31.66%	35.91%	46.72%	80.69%	85.71%	110.81%	100.00%	-
P/EPS	10.62	10.01	13.11	19.67	9.08	9.94	11.11	-0.74%
YoY %	6.09%	-23.65%	-33.35%	116.63%	-8.65%	-10.53%	-	-
Horiz. %	95.59%	90.10%	118.00%	177.05%	81.73%	89.47%	100.00%	-
EY	9.42	9.99	7.63	5.08	11.01	10.06	9.00	0.76%
YoY %	-5.71%	30.93%	50.20%	-53.86%	9.44%	11.78%	-	-
Horiz. %	104.67%	111.00%	84.78%	56.44%	122.33%	111.78%	100.00%	-
DY	2.61	4.97	5.18	6.20	6.23	5.38	5.08	-10.49%
YoY %	-47.48%	-4.05%	-16.45%	-0.48%	15.80%	5.91%	-	-
Horiz. %	51.38%	97.83%	101.97%	122.05%	122.64%	105.91%	100.00%	-
P/NAPS	1.38	1.89	2.29	2.12	1.47	2.29	1.70	-3.41%
YoY %	-26.98%	-17.47%	8.02%	44.22%	-35.81%	34.71%	-	-
Horiz. %	81.18%	111.18%	134.71%	124.71%	86.47%	134.71%	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