[YTLPOWR] YoY TTM Result on 30-Jun-2010 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 52.68%

YoY- 91.95%

Quarter Report

YTLPI4Q30062010(FY2010)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	15,835,993	15,870,343	14,662,559	13,442,917	6,093,394	4,242,518	4,068,008	25.39%
YoY %	-0.22%	8.24%	9.07%	120.61%	43.63%	4.29%	-	-
Horiz. %	389.28%	390.13%	360.44%	330.45%	149.79%	104.29%	100.00%	-
PBT	1,311,815	1,391,476	1,556,906	1,717,212	1,386,873	1,385,701	1,296,757	0.19%
YoY %	-5.72%	-10.63%	-9.34%	23.82%	0.08%	6.86%	-	-
Horiz. %	101.16%	107.30%	120.06%	132.42%	106.95%	106.86%	100.00%	-
Tax	-281,932	-234,515	-309,444	-476,203	-740,279	-346,855	-121,108	15.10%
YoY %	-20.22%	24.21%	35.02%	35.67%	-113.43%	-186.40%	-	-
Horiz. %	232.79%	193.64%	255.51%	393.21%	611.26%	286.40%	100.00%	-
NP	1,029,883	1,156,961	1,247,462	1,241,009	646,594	1,038,846	1,175,649	-2.18%
YoY %	-10.98%	-7.25%	0.52%	91.93%	-37.76%	-11.64%	-	-
Horiz. %	87.60%	98.41%	106.11%	105.56%	55.00%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,054,770	1,232,209	1,364,168	1,241,135	646,606	1,038,846	1,175,649	-1.79%
YoY %	-14.40%	-9.67%	9.91%	91.95%	-37.76%	-11.64%	-	-
Horiz. %	89.72%	104.81%	116.04%	105.57%	55.00%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	16.85%	19.88%	27.73%	53.38%	25.03%	9.34%	-
YoY %	27.54%	-15.24%	-28.31%	-48.05%	113.26%	167.99%	-	-
Horiz. %	230.09%	180.41%	212.85%	296.90%	571.52%	267.99%	100.00%	-
Total Cost	14,806,110	14,713,382	13,415,097	12,201,908	5,446,800	3,203,672	2,892,359	31.24%
YoY %	0.63%	9.68%	9.94%	124.02%	70.02%	10.76%	-	-
Horiz. %	511.90%	508.70%	463.81%	421.87%	188.32%	110.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,195,620	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5.88%
YoY %	-23.86%	30.81%	1.72%	18.37%	-6.40%	25.63%	-	-
Horiz. %	141.00%	185.18%	141.57%	139.18%	117.58%	125.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	68,483	340,440	676,743	842,346	789,105	588,007	629,135	-30.87%
YoY %	-79.88%	-49.69%	-19.66%	6.75%	34.20%	-6.54%	-	-
Horiz. %	10.89%	54.11%	107.57%	133.89%	125.43%	93.46%	100.00%	-
Div Payout %	6.49%	27.63%	49.61%	67.87%	122.04%	56.60%	53.51%	-
YoY %	-76.51%	-44.31%	-26.90%	-44.39%	115.62%	5.77%	-	-
Horiz. %	12.13%	51.64%	92.71%	126.84%	228.07%	105.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	7,195,620	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5.88%
YoY %	-23.86%	30.81%	1.72%	18.37%	-6.40%	25.63%	-	-
Horiz. %	141.00%	185.18%	141.57%	139.18%	117.58%	125.63%	100.00%	-
NOSH	7,195,620	7,269,750	7,224,992	7,103,162	6,000,666	5,298,563	5,103,421	5.88%
YoY %	-1.02%	0.62%	1.72%	18.37%	13.25%	3.82%	-	-
Horiz. %	141.00%	142.45%	141.57%	139.18%	117.58%	103.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.50%	7.29%	8.51%	9.23%	10.61%	24.49%	28.90%	-
YoY %	-10.84%	-14.34%	-7.80%	-13.01%	-56.68%	-15.26%	-	-
Horiz. %	22.49%	25.22%	29.45%	31.94%	36.71%	84.74%	100.00%	-
ROE	14.66%	13.04%	18.88%	17.47%	10.78%	16.20%	23.04%	-
YoY %	12.42%	-30.93%	8.07%	62.06%	-33.46%	-29.69%	-	-
Horiz. %	63.63%	56.60%	81.94%	75.82%	46.79%	70.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	220.08	218.31	202.94	189.25	101.55	80.07	79.71	18.42%
YoY %	0.81%	7.57%	7.23%	86.36%	26.83%	0.45%	-	-
Horiz. %	276.10%	273.88%	254.60%	237.42%	127.40%	100.45%	100.00%	-
EPS	14.66	16.95	18.88	17.47	10.78	19.61	23.04	-7.25%
YoY %	-13.51%	-10.22%	8.07%	62.06%	-45.03%	-14.89%	-	-
Horiz. %	63.63%	73.57%	81.94%	75.82%	46.79%	85.11%	100.00%	-
DPS	0.94	4.70	9.39	11.86	13.15	11.10	12.33	-34.85%
YoY %	-80.00%	-49.95%	-20.83%	-9.81%	18.47%	-9.98%	-	-
Horiz. %	7.62%	38.12%	76.16%	96.19%	106.65%	90.02%	100.00%	-
NAPS	1.00	1.30	1.00	1.00	1.00	1.21	1.00	0.00%
YoY %	-23.08%	30.00%	0.00%	0.00%	-17.36%	21.00%	-	-
Horiz. %	100.00%	130.00%	100.00%	100.00%	100.00%	121.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,103,162
RPS	193.53	193.95	179.19	164.28	74.47	51.85	49.71	25.39%
YoY %	-0.22%	8.24%	9.08%	120.60%	43.63%	4.30%	-	-
Horiz. %	389.32%	390.16%	360.47%	330.48%	149.81%	104.30%	100.00%	-
EPS	12.89	15.06	16.67	15.17	7.90	12.70	14.37	-1.79%
YoY %	-14.41%	-9.66%	9.89%	92.03%	-37.80%	-11.62%	-	-
Horiz. %	89.70%	104.80%	116.01%	105.57%	54.98%	88.38%	100.00%	-
DPS	0.84	4.16	8.27	10.29	9.64	7.19	7.69	-30.83%
YoY %	-79.81%	-49.70%	-19.63%	6.74%	34.08%	-6.50%	-	-
Horiz. %	10.92%	54.10%	107.54%	133.81%	125.36%	93.50%	100.00%	-
NAPS	0.8794	1.1549	0.8829	0.8681	0.7333	0.7835	0.6237	5.88%
YoY %	-23.85%	30.81%	1.70%	18.38%	-6.41%	25.62%	-	-
Horiz. %	141.00%	185.17%	141.56%	139.19%	117.57%	125.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.60	1.76	2.20	2.21	2.16	1.85	2.37	-
P/RPS	0.73	0.81	1.08	1.17	2.13	2.31	2.97	-20.83%
YoY %	-9.88%	-25.00%	-7.69%	-45.07%	-7.79%	-22.22%	-	-
Horiz. %	24.58%	27.27%	36.36%	39.39%	71.72%	77.78%	100.00%	-
P/EPS	10.92	10.38	11.65	12.65	20.05	9.44	10.29	0.99%
YoY %	5.20%	-10.90%	-7.91%	-36.91%	112.39%	-8.26%	-	-
Horiz. %	106.12%	100.87%	113.22%	122.93%	194.85%	91.74%	100.00%	-
EY	9.16	9.63	8.58	7.91	4.99	10.60	9.72	-0.98%
YoY %	-4.88%	12.24%	8.47%	58.52%	-52.92%	9.05%	-	-
Horiz. %	94.24%	99.07%	88.27%	81.38%	51.34%	109.05%	100.00%	-
DY	0.59	2.67	4.27	5.37	6.09	6.00	5.20	-30.39%
YoY %	-77.90%	-37.47%	-20.48%	-11.82%	1.50%	15.38%	-	-
Horiz. %	11.35%	51.35%	82.12%	103.27%	117.12%	115.38%	100.00%	-
P/NAPS	1.60	1.35	2.20	2.21	2.16	1.53	2.37	-6.33%
YoY %	18.52%	-38.64%	-0.45%	2.31%	41.18%	-35.44%	-	-
Horiz. %	67.51%	56.96%	92.83%	93.25%	91.14%	64.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	16/08/12	25/08/11	19/08/10	20/08/09	22/08/08	23/08/07	-
Price	1.59	1.80	1.89	2.29	2.12	1.78	2.29	-
P/RPS	0.72	0.82	0.93	1.21	2.09	2.22	2.87	-20.56%
YoY %	-12.20%	-11.83%	-23.14%	-42.11%	-5.86%	-22.65%	-	-
Horiz. %	25.09%	28.57%	32.40%	42.16%	72.82%	77.35%	100.00%	-
P/EPS	10.85	10.62	10.01	13.11	19.67	9.08	9.94	1.46%
YoY %	2.17%	6.09%	-23.65%	-33.35%	116.63%	-8.65%	-	-
Horiz. %	109.15%	106.84%	100.70%	131.89%	197.89%	91.35%	100.00%	-
EY	9.22	9.42	9.99	7.63	5.08	11.01	10.06	-1.44%
YoY %	-2.12%	-5.71%	30.93%	50.20%	-53.86%	9.44%	-	-
Horiz. %	91.65%	93.64%	99.30%	75.84%	50.50%	109.44%	100.00%	-
DY	0.59	2.61	4.97	5.18	6.20	6.23	5.38	-30.79%
YoY %	-77.39%	-47.48%	-4.05%	-16.45%	-0.48%	15.80%	-	-
Horiz. %	10.97%	48.51%	92.38%	96.28%	115.24%	115.80%	100.00%	-
P/NAPS	1.59	1.38	1.89	2.29	2.12	1.47	2.29	-5.89%
YoY %	15.22%	-26.98%	-17.47%	8.02%	44.22%	-35.81%	-	-
Horiz. %	69.43%	60.26%	82.53%	100.00%	92.58%	64.19%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:15:00

EMA 5

5 Mins

BUY

2024-05-14 16:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-14 16:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

GENTING

GENTING BHD

352

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

317

GENM

GENTING MALAYSIA BERHAD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

233

Daily Stocks

HSI-CXG

0.205

-0.005

284,778,200

MMAG-WC

0.13

-0.025

184,338,100

FPHB

0.405

+0.165

146,485,100

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.335

+0.05

102,498,600

MMAG

0.37

-0.005

81,141,100

SAPNRG

0.045

0.00

79,420,100

HSI-CT2

0.095

-0.005

62,095,600

PDZ

0.045

+0.01

55,085,000

RENEUCO

0.13

+0.015

53,759,500

More active Stocks

MPI

32.56

+0.48

384,300

PTT

1.88

+0.31

3,143,200

UTDPLT

25.60

+0.24

349,200

MTEC

1.35

+0.18

15,663,500

FPHB

0.405

+0.165

146,485,100

BNASTRA

1.86

+0.16

2,765,500

CRESNDO

3.61

+0.16

1,193,400

CARLSBG

19.60

+0.16

258,800

YTL

3.54

+0.15

26,463,900

CANONE

3.17

+0.15

377,700

More gainer Stocks

PETDAG

21.08

-0.26

367,100

KOBAY

2.29

-0.20

5,311,100

BKAWAN

20.08

-0.20

10,100

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

HLFG

17.54

-0.18

206,100

GESHEN

4.14

-0.16

169,900

SAM

5.70

-0.14

1,700,100

HLBANK

19.46

-0.14

271,200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More