[YTLPOWR] YoY TTM Result on 31-Dec-2009 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 5.06%

YoY- -23.18%

Quarter Report

YTLPI2Q31122009 FY2010 Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	16,420,888	15,328,837	14,165,377	10,525,817	4,106,991	4,173,602	3,852,313	27.30%
YoY %	7.12%	8.21%	34.58%	156.29%	-1.60%	8.34%	-	-
Horiz. %	426.26%	397.91%	367.71%	273.23%	106.61%	108.34%	100.00%	-
PBT	1,353,644	1,516,019	1,792,472	1,520,162	1,257,980	1,382,027	1,155,857	2.66%
YoY %	-10.71%	-15.42%	17.91%	20.84%	-8.98%	19.57%	-	-
Horiz. %	117.11%	131.16%	155.08%	131.52%	108.84%	119.57%	100.00%	-
Tax	-190,068	-291,445	-512,701	-787,694	-304,309	-168,581	-232,241	-3.28%
YoY %	34.78%	43.15%	34.91%	-158.85%	-80.51%	27.41%	-	-
Horiz. %	81.84%	125.49%	220.76%	339.17%	131.03%	72.59%	100.00%	-
NP	1,163,576	1,224,574	1,279,771	732,468	953,671	1,213,446	923,616	3.92%
YoY %	-4.98%	-4.31%	74.72%	-23.19%	-21.41%	31.38%	-	-
Horiz. %	125.98%	132.58%	138.56%	79.30%	103.25%	131.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,181,104	1,392,040	1,291,824	732,606	953,671	1,213,446	923,616	4.17%
YoY %	-15.15%	7.76%	76.33%	-23.18%	-21.41%	31.38%	-	-
Horiz. %	127.88%	150.72%	139.87%	79.32%	103.25%	131.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.04%	19.22%	28.60%	51.82%	24.19%	12.20%	20.09%	-
YoY %	-26.95%	-32.80%	-44.81%	114.22%	98.28%	-39.27%	-	-
Horiz. %	69.89%	95.67%	142.36%	257.94%	120.41%	60.73%	100.00%	-
Total Cost	15,257,312	14,104,263	12,885,606	9,793,349	3,153,320	2,960,156	2,928,697	31.63%
YoY %	8.18%	9.46%	31.58%	210.57%	6.53%	1.07%	-	-
Horiz. %	520.96%	481.59%	439.98%	334.39%	107.67%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,821,403	9,058,776	7,920,458	6,833,019	5,704,429	6,214,963	6,208,698	7.93%
YoY %	8.42%	14.37%	15.91%	19.78%	-8.21%	0.10%	-	-
Horiz. %	158.19%	145.90%	127.57%	110.06%	91.88%	100.10%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	205,068	475,203	794,285	784,158	855,377	635,386	677,919	-18.05%
YoY %	-56.85%	-40.17%	1.29%	-8.33%	34.62%	-6.27%	-	-
Horiz. %	30.25%	70.10%	117.17%	115.67%	126.18%	93.73%	100.00%	-
Div Payout %	17.36%	34.14%	61.49%	107.04%	89.69%	52.36%	73.40%	-
YoY %	-49.15%	-44.48%	-42.55%	19.34%	71.29%	-28.66%	-	-
Horiz. %	23.65%	46.51%	83.77%	145.83%	122.19%	71.34%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	9,821,403	9,058,776	7,920,458	6,833,019	5,704,429	6,214,963	6,208,698	7.93%
YoY %	8.42%	14.37%	15.91%	19.78%	-8.21%	0.10%	-	-
Horiz. %	158.19%	145.90%	127.57%	110.06%	91.88%	100.10%	100.00%	-
NOSH	7,275,113	7,247,020	7,200,416	6,211,835	5,704,429	5,094,232	4,927,538	6.70%
YoY %	0.39%	0.65%	15.91%	8.89%	11.98%	3.38%	-	-
Horiz. %	147.64%	147.07%	146.13%	126.06%	115.77%	103.38%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.09%	7.99%	9.03%	6.96%	23.22%	29.07%	23.98%	-
YoY %	-11.26%	-11.52%	29.74%	-70.03%	-20.12%	21.23%	-	-
Horiz. %	29.57%	33.32%	37.66%	29.02%	96.83%	121.23%	100.00%	-
ROE	12.03%	15.37%	16.31%	10.72%	16.72%	19.52%	14.88%	-
YoY %	-21.73%	-5.76%	52.15%	-35.89%	-14.34%	31.18%	-	-
Horiz. %	80.85%	103.29%	109.61%	72.04%	112.37%	131.18%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	225.71	211.52	196.73	169.45	72.00	81.93	78.18	19.30%
YoY %	6.71%	7.52%	16.10%	135.35%	-12.12%	4.80%	-	-
Horiz. %	288.71%	270.56%	251.64%	216.74%	92.10%	104.80%	100.00%	-
EPS	16.23	19.21	17.94	11.79	16.72	23.82	18.74	-2.36%
YoY %	-15.51%	7.08%	52.16%	-29.49%	-29.81%	27.11%	-	-
Horiz. %	86.61%	102.51%	95.73%	62.91%	89.22%	127.11%	100.00%	-
DPS	2.82	6.58	11.03	12.62	14.99	12.50	13.75	-23.18%
YoY %	-57.14%	-40.34%	-12.60%	-15.81%	19.92%	-9.09%	-	-
Horiz. %	20.51%	47.85%	80.22%	91.78%	109.02%	90.91%	100.00%	-
NAPS	1.35	1.25	1.10	1.10	1.00	1.22	1.26	1.15%
YoY %	8.00%	13.64%	0.00%	10.00%	-18.03%	-3.17%	-	-
Horiz. %	107.14%	99.21%	87.30%	87.30%	79.37%	96.83%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,211,835
RPS	198.63	185.42	171.34	127.32	49.68	50.48	46.60	27.30%
YoY %	7.12%	8.22%	34.57%	156.28%	-1.58%	8.33%	-	-
Horiz. %	426.24%	397.90%	367.68%	273.22%	106.61%	108.33%	100.00%	-
EPS	14.29	16.84	15.63	8.86	11.54	14.68	11.17	4.18%
YoY %	-15.14%	7.74%	76.41%	-23.22%	-21.39%	31.42%	-	-
Horiz. %	127.93%	150.76%	139.93%	79.32%	103.31%	131.42%	100.00%	-
DPS	2.48	5.75	9.61	9.49	10.35	7.69	8.20	-18.05%
YoY %	-56.87%	-40.17%	1.26%	-8.31%	34.59%	-6.22%	-	-
Horiz. %	30.24%	70.12%	117.20%	115.73%	126.22%	93.78%	100.00%	-
NAPS	1.188	1.0957	0.9581	0.8265	0.69	0.7518	0.751	7.93%
YoY %	8.42%	14.36%	15.92%	19.78%	-8.22%	0.11%	-	-
Horiz. %	158.19%	145.90%	127.58%	110.05%	91.88%	100.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	1.56	1.78	2.44	2.24	1.90	2.70	2.07	-
P/RPS	0.69	0.84	1.24	1.32	2.64	3.30	2.65	-20.07%
YoY %	-17.86%	-32.26%	-6.06%	-50.00%	-20.00%	24.53%	-	-
Horiz. %	26.04%	31.70%	46.79%	49.81%	99.62%	124.53%	100.00%	-
P/EPS	9.61	9.27	13.60	18.99	11.36	11.34	11.04	-2.28%
YoY %	3.67%	-31.84%	-28.38%	67.17%	0.18%	2.72%	-	-
Horiz. %	87.05%	83.97%	123.19%	172.01%	102.90%	102.72%	100.00%	-
EY	10.41	10.79	7.35	5.27	8.80	8.82	9.06	2.33%
YoY %	-3.52%	46.80%	39.47%	-40.11%	-0.23%	-2.65%	-	-
Horiz. %	114.90%	119.09%	81.13%	58.17%	97.13%	97.35%	100.00%	-
DY	1.81	3.70	4.52	5.64	7.89	4.63	6.64	-19.46%
YoY %	-51.08%	-18.14%	-19.86%	-28.52%	70.41%	-30.27%	-	-
Horiz. %	27.26%	55.72%	68.07%	84.94%	118.83%	69.73%	100.00%	-
P/NAPS	1.16	1.42	2.22	2.04	1.90	2.21	1.64	-5.60%
YoY %	-18.31%	-36.04%	8.82%	7.37%	-14.03%	34.76%	-	-
Horiz. %	70.73%	86.59%	135.37%	124.39%	115.85%	134.76%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	23/02/12	24/02/11	25/02/10	19/02/09	22/02/08	08/02/07	-
Price	1.54	1.90	2.30	2.16	1.86	2.50	2.27	-
P/RPS	0.68	0.90	1.17	1.27	2.58	3.05	2.90	-21.45%
YoY %	-24.44%	-23.08%	-7.87%	-50.78%	-15.41%	5.17%	-	-
Horiz. %	23.45%	31.03%	40.34%	43.79%	88.97%	105.17%	100.00%	-
P/EPS	9.49	9.89	12.82	18.31	11.13	10.50	12.11	-3.97%
YoY %	-4.04%	-22.85%	-29.98%	64.51%	6.00%	-13.29%	-	-
Horiz. %	78.36%	81.67%	105.86%	151.20%	91.91%	86.71%	100.00%	-
EY	10.54	10.11	7.80	5.46	8.99	9.53	8.26	4.14%
YoY %	4.25%	29.62%	42.86%	-39.27%	-5.67%	15.38%	-	-
Horiz. %	127.60%	122.40%	94.43%	66.10%	108.84%	115.38%	100.00%	-
DY	1.83	3.46	4.80	5.84	8.06	5.00	6.06	-18.07%
YoY %	-47.11%	-27.92%	-17.81%	-27.54%	61.20%	-17.49%	-	-
Horiz. %	30.20%	57.10%	79.21%	96.37%	133.00%	82.51%	100.00%	-
P/NAPS	1.14	1.52	2.09	1.96	1.86	2.05	1.80	-7.32%
YoY %	-25.00%	-27.27%	6.63%	5.38%	-9.27%	13.89%	-	-
Horiz. %	63.33%	84.44%	116.11%	108.89%	103.33%	113.89%	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