[YTLPOWR] QoQ Annualized Quarter 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- 4.16%

YoY- 21.75%

Quarter Report

YTLPI2Q31122009 FY2010 Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	13,937,116	13,442,917	12,919,362	12,676,848	12,814,888	6,093,394	4,342,146	117.43%
YoY %	3.68%	4.05%	1.91%	-1.08%	110.31%	40.33%	-	-
Horiz. %	320.97%	309.59%	297.53%	291.95%	295.13%	140.33%	100.00%	-
PBT	1,527,644	1,717,212	1,421,522	1,326,946	1,275,696	1,386,872	1,124,149	22.66%
YoY %	-11.04%	20.80%	7.13%	4.02%	-8.02%	23.37%	-	-
Horiz. %	135.89%	152.76%	126.45%	118.04%	113.48%	123.37%	100.00%	-
Tax	-448,604	-476,203	-377,573	-364,330	-351,812	-740,279	-301,736	30.23%
YoY %	5.80%	-26.12%	-3.63%	-3.56%	52.48%	-145.34%	-	-
Horiz. %	148.67%	157.82%	125.13%	120.74%	116.60%	245.34%	100.00%	-
NP	1,079,040	1,241,009	1,043,949	962,616	923,884	646,593	822,413	19.82%
YoY %	-13.05%	18.88%	8.45%	4.19%	42.88%	-21.38%	-	-
Horiz. %	131.20%	150.90%	126.94%	117.05%	112.34%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,091,632	1,241,135	1,044,117	962,868	924,388	646,605	822,413	20.75%
YoY %	-12.05%	18.87%	8.44%	4.16%	42.96%	-21.38%	-	-
Horiz. %	132.74%	150.91%	126.96%	117.08%	112.40%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.37%	27.73%	26.56%	27.46%	27.58%	53.38%	26.84%	-
YoY %	5.91%	4.41%	-3.28%	-0.44%	-48.33%	98.88%	-	-
Horiz. %	109.43%	103.32%	98.96%	102.31%	102.76%	198.88%	100.00%	-
Total Cost	12,858,076	12,201,908	11,875,413	11,714,232	11,891,004	5,446,801	3,519,733	137.01%
YoY %	5.38%	2.75%	1.38%	-1.49%	118.31%	54.75%	-	-
Horiz. %	365.31%	346.67%	337.40%	332.82%	337.84%	154.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	23.86%
YoY %	16.34%	4.22%	-5.38%	5.74%	6.24%	6.99%	-	-
Horiz. %	137.89%	118.52%	113.72%	120.19%	113.67%	106.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	1,080,110	852,901	944,237	907,224	882,049	790,378	621,328	44.52%
YoY %	26.64%	-9.67%	4.08%	2.85%	11.60%	27.21%	-	-
Horiz. %	173.84%	137.27%	151.97%	146.01%	141.96%	127.21%	100.00%	-
Div Payout %	98.94%	68.72%	90.43%	94.22%	95.42%	122.24%	75.55%	-
YoY %	43.98%	-24.01%	-4.02%	-1.26%	-21.94%	61.80%	-	-
Horiz. %	130.96%	90.96%	119.70%	124.71%	126.30%	161.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	23.86%
YoY %	16.34%	4.22%	-5.38%	5.74%	6.24%	6.99%	-	-
Horiz. %	137.89%	118.52%	113.72%	120.19%	113.67%	106.99%	100.00%	-
NOSH	7,200,738	6,495,819	6,294,919	6,048,165	5,880,330	5,694,367	5,648,443	17.55%
YoY %	10.85%	3.19%	4.08%	2.85%	3.27%	0.81%	-	-
Horiz. %	127.48%	115.00%	111.45%	107.08%	104.11%	100.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.74%	9.23%	8.08%	7.59%	7.21%	10.61%	18.94%	-
YoY %	-16.14%	14.23%	6.46%	5.27%	-32.05%	-43.98%	-	-
Horiz. %	40.87%	48.73%	42.66%	40.07%	38.07%	56.02%	100.00%	-
ROE	14.30%	18.92%	16.59%	14.47%	14.69%	10.92%	14.86%	-
YoY %	-24.42%	14.04%	14.65%	-1.50%	34.52%	-26.51%	-	-
Horiz. %	96.23%	127.32%	111.64%	97.38%	98.86%	73.49%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	193.55	206.95	205.23	209.60	217.93	107.01	76.87	84.97%
YoY %	-6.47%	0.84%	-2.08%	-3.82%	103.65%	39.21%	-	-
Horiz. %	251.79%	269.22%	266.98%	272.67%	283.50%	139.21%	100.00%	-
EPS	15.16	19.10	16.59	15.92	15.72	11.35	14.56	2.72%
YoY %	-20.63%	15.13%	4.21%	1.27%	38.50%	-22.05%	-	-
Horiz. %	104.12%	131.18%	113.94%	109.34%	107.97%	77.95%	100.00%	-
DPS	15.00	13.13	15.00	15.00	15.00	13.88	11.00	22.94%
YoY %	14.24%	-12.47%	0.00%	0.00%	8.07%	26.18%	-	-
Horiz. %	136.36%	119.36%	136.36%	136.36%	136.36%	126.18%	100.00%	-
NAPS	1.06	1.01	1.00	1.10	1.07	1.04	0.98	5.36%
YoY %	4.95%	1.00%	-9.09%	2.80%	2.88%	6.12%	-	-
Horiz. %	108.16%	103.06%	102.04%	112.24%	109.18%	106.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,211,835
RPS	168.58	162.60	156.27	153.34	155.01	73.70	52.52	117.44%
YoY %	3.68%	4.05%	1.91%	-1.08%	110.33%	40.33%	-	-
Horiz. %	320.98%	309.60%	297.54%	291.96%	295.14%	140.33%	100.00%	-
EPS	13.20	15.01	12.63	11.65	11.18	7.82	9.95	20.71%
YoY %	-12.06%	18.84%	8.41%	4.20%	42.97%	-21.41%	-	-
Horiz. %	132.66%	150.85%	126.93%	117.09%	112.36%	78.59%	100.00%	-
DPS	13.06	10.32	11.42	10.97	10.67	9.56	7.52	44.43%
YoY %	26.55%	-9.63%	4.10%	2.81%	11.61%	27.13%	-	-
Horiz. %	173.67%	137.23%	151.86%	145.88%	141.89%	127.13%	100.00%	-
NAPS	0.9233	0.7936	0.7614	0.8047	0.7611	0.7163	0.6696	23.86%
YoY %	16.34%	4.23%	-5.38%	5.73%	6.25%	6.97%	-	-
Horiz. %	137.89%	118.52%	113.71%	120.18%	113.66%	106.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.29	2.21	2.19	2.24	2.17	2.16	1.92	-
P/RPS	1.18	1.07	1.07	1.07	1.00	2.02	2.50	-39.35%
YoY %	10.28%	0.00%	0.00%	7.00%	-50.50%	-19.20%	-	-
Horiz. %	47.20%	42.80%	42.80%	42.80%	40.00%	80.80%	100.00%	-
P/EPS	15.11	11.57	13.20	14.07	13.80	19.02	13.19	9.47%
YoY %	30.60%	-12.35%	-6.18%	1.96%	-27.44%	44.20%	-	-
Horiz. %	114.56%	87.72%	100.08%	106.67%	104.62%	144.20%	100.00%	-
EY	6.62	8.65	7.57	7.11	7.24	5.26	7.58	-8.62%
YoY %	-23.47%	14.27%	6.47%	-1.80%	37.64%	-30.61%	-	-
Horiz. %	87.34%	114.12%	99.87%	93.80%	95.51%	69.39%	100.00%	-
DY	6.55	5.94	6.85	6.70	6.91	6.43	5.73	9.31%
YoY %	10.27%	-13.28%	2.24%	-3.04%	7.47%	12.22%	-	-
Horiz. %	114.31%	103.66%	119.55%	116.93%	120.59%	112.22%	100.00%	-
P/NAPS	2.16	2.19	2.19	2.04	2.03	2.08	1.96	6.68%
YoY %	-1.37%	0.00%	7.35%	0.49%	-2.40%	6.12%	-	-
Horiz. %	110.20%	111.73%	111.73%	104.08%	103.57%	106.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	-
Price	2.50	2.29	2.19	2.16	2.20	2.12	2.09	-
P/RPS	1.29	1.11	1.07	1.03	1.01	1.98	2.72	-39.15%
YoY %	16.22%	3.74%	3.88%	1.98%	-48.99%	-27.21%	-	-
Horiz. %	47.43%	40.81%	39.34%	37.87%	37.13%	72.79%	100.00%	-
P/EPS	16.49	11.99	13.20	13.57	13.99	18.67	14.35	9.70%
YoY %	37.53%	-9.17%	-2.73%	-3.00%	-25.07%	30.10%	-	-
Horiz. %	114.91%	83.55%	91.99%	94.56%	97.49%	130.10%	100.00%	-
EY	6.06	8.34	7.57	7.37	7.15	5.36	6.97	-8.89%
YoY %	-27.34%	10.17%	2.71%	3.08%	33.40%	-23.10%	-	-
Horiz. %	86.94%	119.66%	108.61%	105.74%	102.58%	76.90%	100.00%	-
DY	6.00	5.73	6.85	6.94	6.82	6.55	5.26	9.16%
YoY %	4.71%	-16.35%	-1.30%	1.76%	4.12%	24.52%	-	-
Horiz. %	114.07%	108.94%	130.23%	131.94%	129.66%	124.52%	100.00%	-
P/NAPS	2.36	2.27	2.19	1.96	2.06	2.04	2.13	7.06%
YoY %	3.96%	3.65%	11.73%	-4.85%	0.98%	-4.23%	-	-
Horiz. %	110.80%	106.57%	102.82%	92.02%	96.71%	95.77%	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