[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

25-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -12.05%

YoY- 18.09%

Quarter Report

YTLPI1Q30092010(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	14,662,559	13,863,325	14,121,768	13,937,116	13,442,917	12,919,362	12,676,848	10.21%
YoY %	5.77%	-1.83%	1.32%	3.68%	4.05%	1.91%	-	-
Horiz. %	115.66%	109.36%	111.40%	109.94%	106.04%	101.91%	100.00%	-
PBT	1,556,906	1,518,433	1,477,466	1,527,644	1,717,212	1,421,522	1,326,946	11.27%
YoY %	2.53%	2.77%	-3.28%	-11.04%	20.80%	7.13%	-	-
Horiz. %	117.33%	114.43%	111.34%	115.12%	129.41%	107.13%	100.00%	-
Tax	-309,444	-419,952	-437,326	-448,604	-476,203	-377,573	-364,330	-10.34%
YoY %	26.31%	3.97%	2.51%	5.80%	-26.12%	-3.63%	-	-
Horiz. %	84.94%	115.27%	120.04%	123.13%	130.71%	103.63%	100.00%	-
NP	1,247,462	1,098,481	1,040,140	1,079,040	1,241,009	1,043,949	962,616	18.92%
YoY %	13.56%	5.61%	-3.61%	-13.05%	18.88%	8.45%	-	-
Horiz. %	129.59%	114.11%	108.05%	112.09%	128.92%	108.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,364,168	1,157,378	1,064,246	1,091,632	1,241,135	1,044,117	962,868	26.22%
YoY %	17.87%	8.75%	-2.51%	-12.05%	18.87%	8.44%	-	-
Horiz. %	141.68%	120.20%	110.53%	113.37%	128.90%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.88%	27.66%	29.60%	29.37%	27.73%	26.56%	27.46%	-
YoY %	-28.13%	-6.55%	0.78%	5.91%	4.41%	-3.28%	-	-
Horiz. %	72.40%	100.73%	107.79%	106.96%	100.98%	96.72%	100.00%	-
Total Cost	13,415,097	12,764,844	13,081,628	12,858,076	12,201,908	11,875,413	11,714,232	9.48%
YoY %	5.09%	-2.42%	1.74%	5.38%	2.75%	1.38%	-	-
Horiz. %	114.52%	108.97%	111.67%	109.76%	104.16%	101.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	17.83%
YoY %	4.47%	2.77%	3.77%	16.34%	4.22%	-5.38%	-	-
Horiz. %	127.83%	122.35%	119.05%	114.73%	98.61%	94.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	676,013	720,360	810,785	1,080,110	852,901	944,237	907,224	-17.85%
YoY %	-6.16%	-11.15%	-24.93%	26.64%	-9.67%	4.08%	-	-
Horiz. %	74.51%	79.40%	89.37%	119.06%	94.01%	104.08%	100.00%	-
Div Payout %	49.56%	62.24%	76.18%	98.94%	68.72%	90.43%	94.22%	-
YoY %	-20.37%	-18.30%	-23.00%	43.98%	-24.01%	-4.02%	-	-
Horiz. %	52.60%	66.06%	80.85%	105.01%	72.94%	95.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	17.83%
YoY %	4.47%	2.77%	3.77%	16.34%	4.22%	-5.38%	-	-
Horiz. %	127.83%	122.35%	119.05%	114.73%	98.61%	94.62%	100.00%	-
NOSH	7,206,969	7,203,601	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	12.43%
YoY %	0.05%	0.04%	-0.00%	10.85%	3.19%	4.08%	-	-
Horiz. %	119.16%	119.10%	119.05%	119.06%	107.40%	104.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.51%	7.92%	7.37%	7.74%	9.23%	8.08%	7.59%	-
YoY %	7.45%	7.46%	-4.78%	-16.14%	14.23%	6.46%	-	-
Horiz. %	112.12%	104.35%	97.10%	101.98%	121.61%	106.46%	100.00%	-
ROE	16.04%	14.22%	13.44%	14.30%	18.92%	16.59%	14.47%	-
YoY %	12.80%	5.80%	-6.01%	-24.42%	14.04%	14.65%	-	-
Horiz. %	110.85%	98.27%	92.88%	98.83%	130.75%	114.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	203.45	192.45	196.12	193.55	206.95	205.23	209.60	-1.97%
YoY %	5.72%	-1.87%	1.33%	-6.47%	0.84%	-2.08%	-	-
Horiz. %	97.07%	91.82%	93.57%	92.34%	98.74%	97.92%	100.00%	-
EPS	18.93	16.07	14.78	15.16	19.10	16.59	15.92	12.27%
YoY %	17.80%	8.73%	-2.51%	-20.63%	15.13%	4.21%	-	-
Horiz. %	118.91%	100.94%	92.84%	95.23%	119.97%	104.21%	100.00%	-
DPS	9.38	10.00	11.26	15.00	13.13	15.00	15.00	-26.93%
YoY %	-6.20%	-11.19%	-24.93%	14.24%	-12.47%	0.00%	-	-
Horiz. %	62.53%	66.67%	75.07%	100.00%	87.53%	100.00%	100.00%	-
NAPS	1.18	1.13	1.10	1.06	1.01	1.00	1.10	4.80%
YoY %	4.42%	2.73%	3.77%	4.95%	1.00%	-9.09%	-	-
Horiz. %	107.27%	102.73%	100.00%	96.36%	91.82%	90.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,200,738
RPS	177.37	167.70	170.83	168.59	162.61	156.28	153.35	10.21%
YoY %	5.77%	-1.83%	1.33%	3.68%	4.05%	1.91%	-	-
Horiz. %	115.66%	109.36%	111.40%	109.94%	106.04%	101.91%	100.00%	-
EPS	16.50	14.00	12.87	13.21	15.01	12.63	11.65	26.19%
YoY %	17.86%	8.78%	-2.57%	-11.99%	18.84%	8.41%	-	-
Horiz. %	141.63%	120.17%	110.47%	113.39%	128.84%	108.41%	100.00%	-
DPS	8.18	8.71	9.81	13.07	10.32	11.42	10.97	-17.81%
YoY %	-6.08%	-11.21%	-24.94%	26.65%	-9.63%	4.10%	-	-
Horiz. %	74.57%	79.40%	89.43%	119.14%	94.07%	104.10%	100.00%	-
NAPS	1.0287	0.9847	0.9581	0.9233	0.7936	0.7615	0.8048	17.83%
YoY %	4.47%	2.78%	3.77%	16.34%	4.22%	-5.38%	-	-
Horiz. %	127.82%	122.35%	119.05%	114.72%	98.61%	94.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.20	2.30	2.44	2.29	2.21	2.19	2.24	-
P/RPS	1.08	1.20	1.24	1.18	1.07	1.07	1.07	0.62%
YoY %	-10.00%	-3.23%	5.08%	10.28%	0.00%	0.00%	-	-
Horiz. %	100.93%	112.15%	115.89%	110.28%	100.00%	100.00%	100.00%	-
P/EPS	11.62	14.32	16.51	15.11	11.57	13.20	14.07	-12.00%
YoY %	-18.85%	-13.26%	9.27%	30.60%	-12.35%	-6.18%	-	-
Horiz. %	82.59%	101.78%	117.34%	107.39%	82.23%	93.82%	100.00%	-
EY	8.60	6.99	6.06	6.62	8.65	7.57	7.11	13.56%
YoY %	23.03%	15.35%	-8.46%	-23.47%	14.27%	6.47%	-	-
Horiz. %	120.96%	98.31%	85.23%	93.11%	121.66%	106.47%	100.00%	-
DY	4.26	4.35	4.61	6.55	5.94	6.85	6.70	-26.11%
YoY %	-2.07%	-5.64%	-29.62%	10.27%	-13.28%	2.24%	-	-
Horiz. %	63.58%	64.93%	68.81%	97.76%	88.66%	102.24%	100.00%	-
P/NAPS	1.86	2.04	2.22	2.16	2.19	2.19	2.04	-5.98%
YoY %	-8.82%	-8.11%	2.78%	-1.37%	0.00%	7.35%	-	-
Horiz. %	91.18%	100.00%	108.82%	105.88%	107.35%	107.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	-
Price	1.89	2.22	2.30	2.50	2.29	2.19	2.16	-
P/RPS	0.93	1.15	1.17	1.29	1.11	1.07	1.03	-6.59%
YoY %	-19.13%	-1.71%	-9.30%	16.22%	3.74%	3.88%	-	-
Horiz. %	90.29%	111.65%	113.59%	125.24%	107.77%	103.88%	100.00%	-
P/EPS	9.98	13.82	15.56	16.49	11.99	13.20	13.57	-18.56%
YoY %	-27.79%	-11.18%	-5.64%	37.53%	-9.17%	-2.73%	-	-
Horiz. %	73.54%	101.84%	114.66%	121.52%	88.36%	97.27%	100.00%	-
EY	10.02	7.24	6.43	6.06	8.34	7.57	7.37	22.79%
YoY %	38.40%	12.60%	6.11%	-27.34%	10.17%	2.71%	-	-
Horiz. %	135.96%	98.24%	87.25%	82.23%	113.16%	102.71%	100.00%	-
DY	4.96	4.50	4.90	6.00	5.73	6.85	6.94	-20.11%
YoY %	10.22%	-8.16%	-18.33%	4.71%	-16.35%	-1.30%	-	-
Horiz. %	71.47%	64.84%	70.61%	86.46%	82.56%	98.70%	100.00%	-
P/NAPS	1.60	1.96	2.09	2.36	2.27	2.19	1.96	-12.68%
YoY %	-18.37%	-6.22%	-11.44%	3.96%	3.65%	11.73%	-	-
Horiz. %	81.63%	100.00%	106.63%	120.41%	115.82%	111.73%	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