[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 2.76%

YoY- -11.64%

Quarter Report

YTLPI4Q30062008 (Final) (Amended 21 8 08).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	4,342,146	3,812,002	4,197,200	4,242,518	4,135,970	4,083,056	4,153,292	3.00%
YoY %	13.91%	-9.18%	-1.07%	2.58%	1.30%	-1.69%	-	-
Horiz. %	104.55%	91.78%	101.06%	102.15%	99.58%	98.31%	100.00%	-
PBT	1,124,149	1,060,368	983,192	1,385,701	1,356,177	1,315,810	1,271,080	-7.85%
YoY %	6.01%	7.85%	-29.05%	2.18%	3.07%	3.52%	-	-
Horiz. %	88.44%	83.42%	77.35%	109.02%	106.69%	103.52%	100.00%	-
Tax	-301,736	-269,500	-261,684	-346,855	-345,246	-354,592	-330,812	-5.94%
YoY %	-11.96%	-2.99%	24.56%	-0.47%	2.64%	-7.19%	-	-
Horiz. %	91.21%	81.47%	79.10%	104.85%	104.36%	107.19%	100.00%	-
NP	822,413	790,868	721,508	1,038,846	1,010,930	961,218	940,268	-8.53%
YoY %	3.99%	9.61%	-30.55%	2.76%	5.17%	2.23%	-	-
Horiz. %	87.47%	84.11%	76.73%	110.48%	107.52%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	822,413	790,868	721,508	1,038,846	1,010,930	961,218	940,268	-8.53%
YoY %	3.99%	9.61%	-30.55%	2.76%	5.17%	2.23%	-	-
Horiz. %	87.47%	84.11%	76.73%	110.48%	107.52%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	25.42%	26.62%	25.03%	25.46%	26.95%	26.03%	-
YoY %	5.59%	-4.51%	6.35%	-1.69%	-5.53%	3.53%	-	-
Horiz. %	103.11%	97.66%	102.27%	96.16%	97.81%	103.53%	100.00%	-
Total Cost	3,519,733	3,021,134	3,475,692	3,203,672	3,125,040	3,121,838	3,213,024	6.26%
YoY %	16.50%	-13.08%	8.49%	2.52%	0.10%	-2.84%	-	-
Horiz. %	109.55%	94.03%	108.18%	99.71%	97.26%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,535,474	5,569,493	6,247,998	6,286,019	5,931,480	6,217,847	6,373,833	-8.96%
YoY %	-0.61%	-10.86%	-0.60%	5.98%	-4.61%	-2.45%	-	-
Horiz. %	86.85%	87.38%	98.03%	98.62%	93.06%	97.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	621,328	417,711	977,947	584,443	515,780	382,244	-	-
YoY %	48.75%	-57.29%	67.33%	13.31%	34.93%	0.00%	-	-
Horiz. %	162.55%	109.28%	255.84%	152.90%	134.93%	100.00%	-	-
Div Payout %	75.55%	52.82%	135.54%	56.26%	51.02%	39.77%	-	-
YoY %	43.03%	-61.03%	140.92%	10.27%	28.29%	0.00%	-	-
Horiz. %	189.97%	132.81%	340.81%	141.46%	128.29%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	5,535,474	5,569,493	6,247,998	6,286,019	5,931,480	6,217,847	6,373,833	-8.96%
YoY %	-0.61%	-10.86%	-0.60%	5.98%	-4.61%	-2.45%	-	-
Horiz. %	86.85%	87.38%	98.03%	98.62%	93.06%	97.55%	100.00%	-
NOSH	5,648,443	5,569,493	5,433,042	5,195,057	5,157,809	5,096,595	5,099,067	7.05%
YoY %	1.42%	2.51%	4.58%	0.72%	1.20%	-0.05%	-	-
Horiz. %	110.77%	109.23%	106.55%	101.88%	101.15%	99.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	18.94%	20.75%	17.19%	24.49%	24.44%	23.54%	22.64%	-
YoY %	-8.72%	20.71%	-29.81%	0.20%	3.82%	3.98%	-	-
Horiz. %	83.66%	91.65%	75.93%	108.17%	107.95%	103.98%	100.00%	-
ROE	14.86%	14.20%	11.55%	16.53%	17.04%	15.46%	14.75%	-
YoY %	4.65%	22.94%	-30.13%	-2.99%	10.22%	4.81%	-	-
Horiz. %	100.75%	96.27%	78.31%	112.07%	115.53%	104.81%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	76.87	68.44	77.25	81.66	80.19	80.11	81.45	-3.78%
YoY %	12.32%	-11.40%	-5.40%	1.83%	0.10%	-1.65%	-	-
Horiz. %	94.38%	84.03%	94.84%	100.26%	98.45%	98.35%	100.00%	-
EPS	14.56	14.20	13.28	20.00	19.60	18.86	18.44	-14.55%
YoY %	2.54%	6.93%	-33.60%	2.04%	3.92%	2.28%	-	-
Horiz. %	78.96%	77.01%	72.02%	108.46%	106.29%	102.28%	100.00%	-
DPS	11.00	7.50	18.00	11.25	10.00	7.50	0.00	-
YoY %	46.67%	-58.33%	60.00%	12.50%	33.33%	0.00%	-	-
Horiz. %	146.67%	100.00%	240.00%	150.00%	133.33%	100.00%	-	-
NAPS	0.98	1.00	1.15	1.21	1.15	1.22	1.25	-14.96%
YoY %	-2.00%	-13.04%	-4.96%	5.22%	-5.74%	-2.40%	-	-
Horiz. %	78.40%	80.00%	92.00%	96.80%	92.00%	97.60%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,298,563
RPS	52.53	46.11	50.77	51.32	50.03	49.39	50.24	3.01%
YoY %	13.92%	-9.18%	-1.07%	2.58%	1.30%	-1.69%	-	-
Horiz. %	104.56%	91.78%	101.05%	102.15%	99.58%	98.31%	100.00%	-
EPS	9.95	9.57	8.73	12.57	12.23	11.63	11.37	-8.50%
YoY %	3.97%	9.62%	-30.55%	2.78%	5.16%	2.29%	-	-
Horiz. %	87.51%	84.17%	76.78%	110.55%	107.56%	102.29%	100.00%	-
DPS	7.52	5.05	11.83	7.07	6.24	4.62	0.00	-
YoY %	48.91%	-57.31%	67.33%	13.30%	35.06%	0.00%	-	-
Horiz. %	162.77%	109.31%	256.06%	153.03%	135.06%	100.00%	-	-
NAPS	0.6696	0.6737	0.7558	0.7604	0.7175	0.7522	0.771	-8.96%
YoY %	-0.61%	-10.86%	-0.60%	5.98%	-4.61%	-2.44%	-	-
Horiz. %	86.85%	87.38%	98.03%	98.63%	93.06%	97.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.92	1.90	1.77	1.85	2.43	2.70	2.39	-
P/RPS	2.50	2.78	2.29	2.27	3.03	3.37	2.93	-10.03%
YoY %	-10.07%	21.40%	0.88%	-25.08%	-10.09%	15.02%	-	-
Horiz. %	85.32%	94.88%	78.16%	77.47%	103.41%	115.02%	100.00%	-
P/EPS	13.19	13.38	13.33	9.25	12.40	14.32	12.96	1.17%
YoY %	-1.42%	0.38%	44.11%	-25.40%	-13.41%	10.49%	-	-
Horiz. %	101.77%	103.24%	102.85%	71.37%	95.68%	110.49%	100.00%	-
EY	7.58	7.47	7.50	10.81	8.07	6.99	7.72	-1.21%
YoY %	1.47%	-0.40%	-30.62%	33.95%	15.45%	-9.46%	-	-
Horiz. %	98.19%	96.76%	97.15%	140.03%	104.53%	90.54%	100.00%	-
DY	5.73	3.95	10.17	6.08	4.12	2.78	0.00	-
YoY %	45.06%	-61.16%	67.27%	47.57%	48.20%	0.00%	-	-
Horiz. %	206.12%	142.09%	365.83%	218.71%	148.20%	100.00%	-	-
P/NAPS	1.96	1.90	1.54	1.53	2.11	2.21	1.91	1.73%
YoY %	3.16%	23.38%	0.65%	-27.49%	-4.52%	15.71%	-	-
Horiz. %	102.62%	99.48%	80.63%	80.10%	110.47%	115.71%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	19/02/09	21/11/08	22/08/08	22/05/08	22/02/08	22/11/07	-
Price	2.09	1.86	1.71	1.78	2.15	2.50	2.55	-
P/RPS	2.72	2.72	2.21	2.18	2.68	3.12	3.13	-8.92%
YoY %	0.00%	23.08%	1.38%	-18.66%	-14.10%	-0.32%	-	-
Horiz. %	86.90%	86.90%	70.61%	69.65%	85.62%	99.68%	100.00%	-
P/EPS	14.35	13.10	12.88	8.90	10.97	13.26	13.83	2.48%
YoY %	9.54%	1.71%	44.72%	-18.87%	-17.27%	-4.12%	-	-
Horiz. %	103.76%	94.72%	93.13%	64.35%	79.32%	95.88%	100.00%	-
EY	6.97	7.63	7.77	11.23	9.12	7.54	7.23	-2.40%
YoY %	-8.65%	-1.80%	-30.81%	23.14%	20.95%	4.29%	-	-
Horiz. %	96.40%	105.53%	107.47%	155.33%	126.14%	104.29%	100.00%	-
DY	5.26	4.03	10.53	6.32	4.65	3.00	0.00	-
YoY %	30.52%	-61.73%	66.61%	35.91%	55.00%	0.00%	-	-
Horiz. %	175.33%	134.33%	351.00%	210.67%	155.00%	100.00%	-	-
P/NAPS	2.13	1.86	1.49	1.47	1.87	2.05	2.04	2.91%
YoY %	14.52%	24.83%	1.36%	-21.39%	-8.78%	0.49%	-	-
Horiz. %	104.41%	91.18%	73.04%	72.06%	91.67%	100.49%	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