[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- -2.51%

YoY- 10.53%

Quarter Report

YTLPI2Q31122010(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	14,543,408	14,662,559	13,863,325	14,121,768	13,937,116	13,442,917	12,919,362	8.20%
YoY %	-0.81%	5.77%	-1.83%	1.32%	3.68%	4.05%	-	-
Horiz. %	112.57%	113.49%	107.31%	109.31%	107.88%	104.05%	100.00%	-
PBT	1,191,204	1,556,906	1,518,433	1,477,466	1,527,644	1,717,212	1,421,522	-11.10%
YoY %	-23.49%	2.53%	2.77%	-3.28%	-11.04%	20.80%	-	-
Horiz. %	83.80%	109.52%	106.82%	103.94%	107.47%	120.80%	100.00%	-
Tax	-350,584	-309,444	-419,952	-437,326	-448,604	-476,203	-377,573	-4.81%
YoY %	-13.29%	26.31%	3.97%	2.51%	5.80%	-26.12%	-	-
Horiz. %	92.85%	81.96%	111.22%	115.83%	118.81%	126.12%	100.00%	-
NP	840,620	1,247,462	1,098,481	1,040,140	1,079,040	1,241,009	1,043,949	-13.43%
YoY %	-32.61%	13.56%	5.61%	-3.61%	-13.05%	18.88%	-	-
Horiz. %	80.52%	119.49%	105.22%	99.64%	103.36%	118.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	984,796	1,364,168	1,157,378	1,064,246	1,091,632	1,241,135	1,044,117	-3.82%
YoY %	-27.81%	17.87%	8.75%	-2.51%	-12.05%	18.87%	-	-
Horiz. %	94.32%	130.65%	110.85%	101.93%	104.55%	118.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.43%	19.88%	27.66%	29.60%	29.37%	27.73%	26.56%	-
YoY %	48.04%	-28.13%	-6.55%	0.78%	5.91%	4.41%	-	-
Horiz. %	110.81%	74.85%	104.14%	111.45%	110.58%	104.41%	100.00%	-
Total Cost	13,702,788	13,415,097	12,764,844	13,081,628	12,858,076	12,201,908	11,875,413	10.00%
YoY %	2.14%	5.09%	-2.42%	1.74%	5.38%	2.75%	-	-
Horiz. %	115.39%	112.97%	107.49%	110.16%	108.27%	102.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	25.75%
YoY %	4.42%	4.47%	2.77%	3.77%	16.34%	4.22%	-	-
Horiz. %	141.07%	135.10%	129.31%	125.83%	121.25%	104.22%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	542,937	676,013	720,360	810,785	1,080,110	852,901	944,237	-30.82%
YoY %	-19.69%	-6.16%	-11.15%	-24.93%	26.64%	-9.67%	-	-
Horiz. %	57.50%	71.59%	76.29%	85.87%	114.39%	90.33%	100.00%	-
Div Payout %	55.13%	49.56%	62.24%	76.18%	98.94%	68.72%	90.43%	-
YoY %	11.24%	-20.37%	-18.30%	-23.00%	43.98%	-24.01%	-	-
Horiz. %	60.96%	54.80%	68.83%	84.24%	109.41%	75.99%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	6,294,919	25.75%
YoY %	4.42%	4.47%	2.77%	3.77%	16.34%	4.22%	-	-
Horiz. %	141.07%	135.10%	129.31%	125.83%	121.25%	104.22%	100.00%	-
NOSH	7,219,911	7,206,969	7,203,601	7,200,581	7,200,738	6,495,819	6,294,919	9.56%
YoY %	0.18%	0.05%	0.04%	-0.00%	10.85%	3.19%	-	-
Horiz. %	114.69%	114.49%	114.44%	114.39%	114.39%	103.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.78%	8.51%	7.92%	7.37%	7.74%	9.23%	8.08%	-
YoY %	-32.08%	7.45%	7.46%	-4.78%	-16.14%	14.23%	-	-
Horiz. %	71.53%	105.32%	98.02%	91.21%	95.79%	114.23%	100.00%	-
ROE	11.09%	16.04%	14.22%	13.44%	14.30%	18.92%	16.59%	-
YoY %	-30.86%	12.80%	5.80%	-6.01%	-24.42%	14.04%	-	-
Horiz. %	66.85%	96.68%	85.71%	81.01%	86.20%	114.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	201.43	203.45	192.45	196.12	193.55	206.95	205.23	-1.23%
YoY %	-0.99%	5.72%	-1.87%	1.33%	-6.47%	0.84%	-	-
Horiz. %	98.15%	99.13%	93.77%	95.56%	94.31%	100.84%	100.00%	-
EPS	13.64	18.93	16.07	14.78	15.16	19.10	16.59	-12.22%
YoY %	-27.95%	17.80%	8.73%	-2.51%	-20.63%	15.13%	-	-
Horiz. %	82.22%	114.10%	96.87%	89.09%	91.38%	115.13%	100.00%	-
DPS	7.52	9.38	10.00	11.26	15.00	13.13	15.00	-36.86%
YoY %	-19.83%	-6.20%	-11.19%	-24.93%	14.24%	-12.47%	-	-
Horiz. %	50.13%	62.53%	66.67%	75.07%	100.00%	87.53%	100.00%	-
NAPS	1.23	1.18	1.13	1.10	1.06	1.01	1.00	14.78%
YoY %	4.24%	4.42%	2.73%	3.77%	4.95%	1.00%	-	-
Horiz. %	123.00%	118.00%	113.00%	110.00%	106.00%	101.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,200,416
RPS	175.93	177.37	167.70	170.83	168.59	162.61	156.28	8.20%
YoY %	-0.81%	5.77%	-1.83%	1.33%	3.68%	4.05%	-	-
Horiz. %	112.57%	113.50%	107.31%	109.31%	107.88%	104.05%	100.00%	-
EPS	11.91	16.50	14.00	12.87	13.21	15.01	12.63	-3.83%
YoY %	-27.82%	17.86%	8.78%	-2.57%	-11.99%	18.84%	-	-
Horiz. %	94.30%	130.64%	110.85%	101.90%	104.59%	118.84%	100.00%	-
DPS	6.57	8.18	8.71	9.81	13.07	10.32	11.42	-30.80%
YoY %	-19.68%	-6.08%	-11.21%	-24.94%	26.65%	-9.63%	-	-
Horiz. %	57.53%	71.63%	76.27%	85.90%	114.45%	90.37%	100.00%	-
NAPS	1.0742	1.0287	0.9847	0.9581	0.9233	0.7936	0.7615	25.75%
YoY %	4.42%	4.47%	2.78%	3.77%	16.34%	4.22%	-	-
Horiz. %	141.06%	135.09%	129.31%	125.82%	121.25%	104.22%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.70	2.20	2.30	2.44	2.29	2.21	2.19	-
P/RPS	0.84	1.08	1.20	1.24	1.18	1.07	1.07	-14.88%
YoY %	-22.22%	-10.00%	-3.23%	5.08%	10.28%	0.00%	-	-
Horiz. %	78.50%	100.93%	112.15%	115.89%	110.28%	100.00%	100.00%	-
P/EPS	12.46	11.62	14.32	16.51	15.11	11.57	13.20	-3.76%
YoY %	7.23%	-18.85%	-13.26%	9.27%	30.60%	-12.35%	-	-
Horiz. %	94.39%	88.03%	108.48%	125.08%	114.47%	87.65%	100.00%	-
EY	8.02	8.60	6.99	6.06	6.62	8.65	7.57	3.92%
YoY %	-6.74%	23.03%	15.35%	-8.46%	-23.47%	14.27%	-	-
Horiz. %	105.94%	113.61%	92.34%	80.05%	87.45%	114.27%	100.00%	-
DY	4.42	4.26	4.35	4.61	6.55	5.94	6.85	-25.30%
YoY %	3.76%	-2.07%	-5.64%	-29.62%	10.27%	-13.28%	-	-
Horiz. %	64.53%	62.19%	63.50%	67.30%	95.62%	86.72%	100.00%	-
P/NAPS	1.38	1.86	2.04	2.22	2.16	2.19	2.19	-26.47%
YoY %	-25.81%	-8.82%	-8.11%	2.78%	-1.37%	0.00%	-	-
Horiz. %	63.01%	84.93%	93.15%	101.37%	98.63%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	-
Price	1.80	1.89	2.22	2.30	2.50	2.29	2.19	-
P/RPS	0.89	0.93	1.15	1.17	1.29	1.11	1.07	-11.54%
YoY %	-4.30%	-19.13%	-1.71%	-9.30%	16.22%	3.74%	-	-
Horiz. %	83.18%	86.92%	107.48%	109.35%	120.56%	103.74%	100.00%	-
P/EPS	13.20	9.98	13.82	15.56	16.49	11.99	13.20	0.00%
YoY %	32.26%	-27.79%	-11.18%	-5.64%	37.53%	-9.17%	-	-
Horiz. %	100.00%	75.61%	104.70%	117.88%	124.92%	90.83%	100.00%	-
EY	7.58	10.02	7.24	6.43	6.06	8.34	7.57	0.08%
YoY %	-24.35%	38.40%	12.60%	6.11%	-27.34%	10.17%	-	-
Horiz. %	100.13%	132.36%	95.64%	84.94%	80.05%	110.17%	100.00%	-
DY	4.18	4.96	4.50	4.90	6.00	5.73	6.85	-28.03%
YoY %	-15.73%	10.22%	-8.16%	-18.33%	4.71%	-16.35%	-	-
Horiz. %	61.02%	72.41%	65.69%	71.53%	87.59%	83.65%	100.00%	-
P/NAPS	1.46	1.60	1.96	2.09	2.36	2.27	2.19	-23.66%
YoY %	-8.75%	-18.37%	-6.22%	-11.44%	3.96%	3.65%	-	-
Horiz. %	66.67%	73.06%	89.50%	95.43%	107.76%	103.65%	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