[YTLPOWR] YoY 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. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	16,413,616	14,814,132	13,723,474	8,247,816	4,253,495	4,146,998	3,790,735	27.63%
YoY %	10.80%	7.95%	66.39%	93.91%	2.57%	9.40%	-	-
Horiz. %	432.99%	390.80%	362.03%	217.58%	112.21%	109.40%	100.00%	-
PBT	1,408,022	1,472,796	1,780,199	1,459,999	1,313,729	1,328,602	1,149,018	3.44%
YoY %	-4.40%	-17.27%	21.93%	11.13%	-1.12%	15.63%	-	-
Horiz. %	122.54%	128.18%	154.93%	127.06%	114.33%	115.63%	100.00%	-
Tax	-209,369	-284,939	-500,401	-762,811	-329,573	-138,466	-232,471	-1.72%
YoY %	26.52%	43.06%	34.40%	-131.45%	-138.02%	40.44%	-	-
Horiz. %	90.06%	122.57%	215.25%	328.13%	141.77%	59.56%	100.00%	-
NP	1,198,653	1,187,857	1,279,798	697,188	984,156	1,190,136	916,547	4.56%
YoY %	0.91%	-7.18%	83.57%	-29.16%	-17.31%	29.85%	-	-
Horiz. %	130.78%	129.60%	139.63%	76.07%	107.38%	129.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,238,816	1,337,459	1,282,946	697,326	984,156	1,190,136	916,547	5.14%
YoY %	-7.38%	4.25%	83.98%	-29.14%	-17.31%	29.85%	-	-
Horiz. %	135.16%	145.92%	139.98%	76.08%	107.38%	129.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.87%	19.35%	28.11%	52.25%	25.09%	10.42%	20.23%	-
YoY %	-23.15%	-31.16%	-46.20%	108.25%	140.79%	-48.49%	-	-
Horiz. %	73.50%	95.65%	138.95%	258.28%	124.02%	51.51%	100.00%	-
Total Cost	15,214,963	13,626,275	12,443,676	7,550,628	3,269,339	2,956,862	2,874,188	31.98%
YoY %	11.66%	9.50%	64.80%	130.95%	10.57%	2.88%	-	-
Horiz. %	529.37%	474.09%	432.95%	262.70%	113.75%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,689,682	8,880,491	7,632,782	6,291,954	6,247,998	6,373,833	5,993,488	8.32%
YoY %	9.11%	16.35%	21.31%	0.70%	-1.97%	6.35%	-	-
Horiz. %	161.67%	148.17%	127.35%	104.98%	104.25%	106.35%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	273,190	542,449	891,861	765,130	832,494	629,135	493,136	-9.36%
YoY %	-49.64%	-39.18%	16.56%	-8.09%	32.32%	27.58%	-	-
Horiz. %	55.40%	110.00%	180.85%	155.16%	168.82%	127.58%	100.00%	-
Div Payout %	22.05%	40.56%	69.52%	109.72%	84.59%	52.86%	53.80%	-
YoY %	-45.64%	-41.66%	-36.64%	29.71%	60.03%	-1.75%	-	-
Horiz. %	40.99%	75.39%	129.22%	203.94%	157.23%	98.25%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	9,689,682	8,880,491	7,632,782	6,291,954	6,247,998	6,373,833	5,993,488	8.32%
YoY %	9.11%	16.35%	21.31%	0.70%	-1.97%	6.35%	-	-
Horiz. %	161.67%	148.17%	127.35%	104.98%	104.25%	106.35%	100.00%	-
NOSH	7,285,475	7,219,911	7,200,738	5,880,330	5,433,042	5,099,067	4,912,695	6.78%
YoY %	0.91%	0.27%	22.45%	8.23%	6.55%	3.79%	-	-
Horiz. %	148.30%	146.96%	146.57%	119.70%	110.59%	103.79%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.30%	8.02%	9.33%	8.45%	23.14%	28.70%	24.18%	-
YoY %	-8.98%	-14.04%	10.41%	-63.48%	-19.37%	18.69%	-	-
Horiz. %	30.19%	33.17%	38.59%	34.95%	95.70%	118.69%	100.00%	-
ROE	12.78%	15.06%	16.81%	11.08%	15.75%	18.67%	15.29%	-
YoY %	-15.14%	-10.41%	51.71%	-29.65%	-15.64%	22.11%	-	-
Horiz. %	83.58%	98.50%	109.94%	72.47%	103.01%	122.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	225.29	205.18	190.58	140.26	78.29	81.33	77.16	19.53%
YoY %	9.80%	7.66%	35.88%	79.15%	-3.74%	5.40%	-	-
Horiz. %	291.98%	265.91%	246.99%	181.78%	101.46%	105.40%	100.00%	-
EPS	17.00	18.52	17.82	11.86	18.11	23.34	18.66	-1.53%
YoY %	-8.21%	3.93%	50.25%	-34.51%	-22.41%	25.08%	-	-
Horiz. %	91.10%	99.25%	95.50%	63.56%	97.05%	125.08%	100.00%	-
DPS	3.76	7.52	12.39	13.01	15.32	12.34	10.00	-15.03%
YoY %	-50.00%	-39.31%	-4.77%	-15.08%	24.15%	23.40%	-	-
Horiz. %	37.60%	75.20%	123.90%	130.10%	153.20%	123.40%	100.00%	-
NAPS	1.33	1.23	1.06	1.07	1.15	1.25	1.22	1.44%
YoY %	8.13%	16.04%	-0.93%	-6.96%	-8.00%	2.46%	-	-
Horiz. %	109.02%	100.82%	86.89%	87.70%	94.26%	102.46%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,880,330
RPS	198.54	179.19	166.00	99.77	51.45	50.16	45.85	27.64%
YoY %	10.80%	7.95%	66.38%	93.92%	2.57%	9.40%	-	-
Horiz. %	433.02%	390.82%	362.05%	217.60%	112.21%	109.40%	100.00%	-
EPS	14.98	16.18	15.52	8.43	11.90	14.40	11.09	5.13%
YoY %	-7.42%	4.25%	84.10%	-29.16%	-17.36%	29.85%	-	-
Horiz. %	135.08%	145.90%	139.95%	76.01%	107.30%	129.85%	100.00%	-
DPS	3.30	6.56	10.79	9.25	10.07	7.61	5.96	-9.37%
YoY %	-49.70%	-39.20%	16.65%	-8.14%	32.33%	27.68%	-	-
Horiz. %	55.37%	110.07%	181.04%	155.20%	168.96%	127.68%	100.00%	-
NAPS	1.1721	1.0742	0.9233	0.7611	0.7558	0.771	0.725	8.32%
YoY %	9.11%	16.34%	21.31%	0.70%	-1.97%	6.34%	-	-
Horiz. %	161.67%	148.17%	127.35%	104.98%	104.25%	106.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.66	1.70	2.29	2.17	1.77	2.39	1.96	-
P/RPS	0.74	0.83	1.20	1.55	2.26	2.94	2.54	-18.56%
YoY %	-10.84%	-30.83%	-22.58%	-31.42%	-23.13%	15.75%	-	-
Horiz. %	29.13%	32.68%	47.24%	61.02%	88.98%	115.75%	100.00%	-
P/EPS	9.76	9.18	12.85	18.30	9.77	10.24	10.51	-1.22%
YoY %	6.32%	-28.56%	-29.78%	87.31%	-4.59%	-2.57%	-	-
Horiz. %	92.86%	87.35%	122.26%	174.12%	92.96%	97.43%	100.00%	-
EY	10.24	10.90	7.78	5.46	10.23	9.77	9.52	1.22%
YoY %	-6.06%	40.10%	42.49%	-46.63%	4.71%	2.63%	-	-
Horiz. %	107.56%	114.50%	81.72%	57.35%	107.46%	102.63%	100.00%	-
DY	2.27	4.42	5.41	6.00	8.66	5.16	5.10	-12.60%
YoY %	-48.64%	-18.30%	-9.83%	-30.72%	67.83%	1.18%	-	-
Horiz. %	44.51%	86.67%	106.08%	117.65%	169.80%	101.18%	100.00%	-
P/NAPS	1.25	1.38	2.16	2.03	1.54	1.91	1.61	-4.12%
YoY %	-9.42%	-36.11%	6.40%	31.82%	-19.37%	18.63%	-	-
Horiz. %	77.64%	85.71%	134.16%	126.09%	95.65%	118.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	17/11/11	25/11/10	19/11/09	21/11/08	22/11/07	23/11/06	-
Price	1.53	1.80	2.50	2.20	1.71	2.55	2.27	-
P/RPS	0.68	0.88	1.31	1.57	2.18	3.14	2.94	-21.63%
YoY %	-22.73%	-32.82%	-16.56%	-27.98%	-30.57%	6.80%	-	-
Horiz. %	23.13%	29.93%	44.56%	53.40%	74.15%	106.80%	100.00%	-
P/EPS	9.00	9.72	14.03	18.55	9.44	10.93	12.17	-4.90%
YoY %	-7.41%	-30.72%	-24.37%	96.50%	-13.63%	-10.19%	-	-
Horiz. %	73.95%	79.87%	115.28%	152.42%	77.57%	89.81%	100.00%	-
EY	11.11	10.29	7.13	5.39	10.59	9.15	8.22	5.14%
YoY %	7.97%	44.32%	32.28%	-49.10%	15.74%	11.31%	-	-
Horiz. %	135.16%	125.18%	86.74%	65.57%	128.83%	111.31%	100.00%	-
DY	2.46	4.18	4.95	5.91	8.96	4.84	4.41	-9.26%
YoY %	-41.15%	-15.56%	-16.24%	-34.04%	85.12%	9.75%	-	-
Horiz. %	55.78%	94.78%	112.24%	134.01%	203.17%	109.75%	100.00%	-
P/NAPS	1.15	1.46	2.36	2.06	1.49	2.04	1.86	-7.69%
YoY %	-21.23%	-38.14%	14.56%	38.26%	-26.96%	9.68%	-	-
Horiz. %	61.83%	78.49%	126.88%	110.75%	80.11%	109.68%	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