[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- 3.99%

YoY- -18.65%

Quarter Report

YTLPI3Q31032009 FY2009 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	12,676,848	12,814,888	6,093,394	4,342,146	3,812,002	4,197,200	4,242,518	107.04%
YoY %	-1.08%	110.31%	40.33%	13.91%	-9.18%	-1.07%	-	-
Horiz. %	298.80%	302.06%	143.63%	102.35%	89.85%	98.93%	100.00%	-
PBT	1,326,946	1,275,696	1,386,872	1,124,149	1,060,368	983,192	1,385,701	-2.83%
YoY %	4.02%	-8.02%	23.37%	6.01%	7.85%	-29.05%	-	-
Horiz. %	95.76%	92.06%	100.08%	81.12%	76.52%	70.95%	100.00%	-
Tax	-364,330	-351,812	-740,279	-301,736	-269,500	-261,684	-346,855	3.32%
YoY %	-3.56%	52.48%	-145.34%	-11.96%	-2.99%	24.56%	-	-
Horiz. %	105.04%	101.43%	213.43%	86.99%	77.70%	75.44%	100.00%	-
NP	962,616	923,884	646,593	822,413	790,868	721,508	1,038,846	-4.94%
YoY %	4.19%	42.88%	-21.38%	3.99%	9.61%	-30.55%	-	-
Horiz. %	92.66%	88.93%	62.24%	79.17%	76.13%	69.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	962,868	924,388	646,605	822,413	790,868	721,508	1,038,846	-4.92%
YoY %	4.16%	42.96%	-21.38%	3.99%	9.61%	-30.55%	-	-
Horiz. %	92.69%	88.98%	62.24%	79.17%	76.13%	69.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	27.58%	53.38%	26.84%	25.42%	26.62%	25.03%	-
YoY %	-0.44%	-48.33%	98.88%	5.59%	-4.51%	6.35%	-	-
Horiz. %	109.71%	110.19%	213.26%	107.23%	101.56%	106.35%	100.00%	-
Total Cost	11,714,232	11,891,004	5,446,801	3,519,733	3,021,134	3,475,692	3,203,672	136.78%
YoY %	-1.49%	118.31%	54.75%	16.50%	-13.08%	8.49%	-	-
Horiz. %	365.65%	371.17%	170.02%	109.87%	94.30%	108.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	6,247,998	6,286,019	3.84%
YoY %	5.74%	6.24%	6.99%	-0.61%	-10.86%	-0.60%	-	-
Horiz. %	105.84%	100.09%	94.21%	88.06%	88.60%	99.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	907,224	882,049	790,378	621,328	417,711	977,947	584,443	33.95%
YoY %	2.85%	11.60%	27.21%	48.75%	-57.29%	67.33%	-	-
Horiz. %	155.23%	150.92%	135.24%	106.31%	71.47%	167.33%	100.00%	-
Div Payout %	94.22%	95.42%	122.24%	75.55%	52.82%	135.54%	56.26%	-
YoY %	-1.26%	-21.94%	61.80%	43.03%	-61.03%	140.92%	-	-
Horiz. %	167.47%	169.61%	217.28%	134.29%	93.89%	240.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	6,247,998	6,286,019	3.84%
YoY %	5.74%	6.24%	6.99%	-0.61%	-10.86%	-0.60%	-	-
Horiz. %	105.84%	100.09%	94.21%	88.06%	88.60%	99.40%	100.00%	-
NOSH	6,048,165	5,880,330	5,694,367	5,648,443	5,569,493	5,433,042	5,195,057	10.63%
YoY %	2.85%	3.27%	0.81%	1.42%	2.51%	4.58%	-	-
Horiz. %	116.42%	113.19%	109.61%	108.73%	107.21%	104.58%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.59%	7.21%	10.61%	18.94%	20.75%	17.19%	24.49%	-
YoY %	5.27%	-32.05%	-43.98%	-8.72%	20.71%	-29.81%	-	-
Horiz. %	30.99%	29.44%	43.32%	77.34%	84.73%	70.19%	100.00%	-
ROE	14.47%	14.69%	10.92%	14.86%	14.20%	11.55%	16.53%	-
YoY %	-1.50%	34.52%	-26.51%	4.65%	22.94%	-30.13%	-	-
Horiz. %	87.54%	88.87%	66.06%	89.90%	85.90%	69.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	209.60	217.93	107.01	76.87	68.44	77.25	81.66	87.14%
YoY %	-3.82%	103.65%	39.21%	12.32%	-11.40%	-5.40%	-	-
Horiz. %	256.67%	266.87%	131.04%	94.13%	83.81%	94.60%	100.00%	-
EPS	15.92	15.72	11.35	14.56	14.20	13.28	20.00	-14.07%
YoY %	1.27%	38.50%	-22.05%	2.54%	6.93%	-33.60%	-	-
Horiz. %	79.60%	78.60%	56.75%	72.80%	71.00%	66.40%	100.00%	-
DPS	15.00	15.00	13.88	11.00	7.50	18.00	11.25	21.07%
YoY %	0.00%	8.07%	26.18%	46.67%	-58.33%	60.00%	-	-
Horiz. %	133.33%	133.33%	123.38%	97.78%	66.67%	160.00%	100.00%	-
NAPS	1.10	1.07	1.04	0.98	1.00	1.15	1.21	-6.14%
YoY %	2.80%	2.88%	6.12%	-2.00%	-13.04%	-4.96%	-	-
Horiz. %	90.91%	88.43%	85.95%	80.99%	82.64%	95.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,810,393
RPS	153.34	155.01	73.71	52.52	46.11	50.77	51.32	107.03%
YoY %	-1.08%	110.30%	40.35%	13.90%	-9.18%	-1.07%	-	-
Horiz. %	298.79%	302.05%	143.63%	102.34%	89.85%	98.93%	100.00%	-
EPS	11.65	11.18	7.82	9.95	9.57	8.73	12.57	-4.92%
YoY %	4.20%	42.97%	-21.41%	3.97%	9.62%	-30.55%	-	-
Horiz. %	92.68%	88.94%	62.21%	79.16%	76.13%	69.45%	100.00%	-
DPS	10.97	10.67	9.56	7.52	5.05	11.83	7.07	33.91%
YoY %	2.81%	11.61%	27.13%	48.91%	-57.31%	67.33%	-	-
Horiz. %	155.16%	150.92%	135.22%	106.36%	71.43%	167.33%	100.00%	-
NAPS	0.8047	0.7611	0.7163	0.6696	0.6737	0.7558	0.7604	3.83%
YoY %	5.73%	6.25%	6.97%	-0.61%	-10.86%	-0.60%	-	-
Horiz. %	105.83%	100.09%	94.20%	88.06%	88.60%	99.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.24	2.17	2.16	1.92	1.90	1.77	1.85	-
P/RPS	1.07	1.00	2.02	2.50	2.78	2.29	2.27	-39.34%
YoY %	7.00%	-50.50%	-19.20%	-10.07%	21.40%	0.88%	-	-
Horiz. %	47.14%	44.05%	88.99%	110.13%	122.47%	100.88%	100.00%	-
P/EPS	14.07	13.80	19.02	13.19	13.38	13.33	9.25	32.16%
YoY %	1.96%	-27.44%	44.20%	-1.42%	0.38%	44.11%	-	-
Horiz. %	152.11%	149.19%	205.62%	142.59%	144.65%	144.11%	100.00%	-
EY	7.11	7.24	5.26	7.58	7.47	7.50	10.81	-24.31%
YoY %	-1.80%	37.64%	-30.61%	1.47%	-0.40%	-30.62%	-	-
Horiz. %	65.77%	66.98%	48.66%	70.12%	69.10%	69.38%	100.00%	-
DY	6.70	6.91	6.43	5.73	3.95	10.17	6.08	6.66%
YoY %	-3.04%	7.47%	12.22%	45.06%	-61.16%	67.27%	-	-
Horiz. %	110.20%	113.65%	105.76%	94.24%	64.97%	167.27%	100.00%	-
P/NAPS	2.04	2.03	2.08	1.96	1.90	1.54	1.53	21.07%
YoY %	0.49%	-2.40%	6.12%	3.16%	23.38%	0.65%	-	-
Horiz. %	133.33%	132.68%	135.95%	128.10%	124.18%	100.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	22/08/08	-
Price	2.16	2.20	2.12	2.09	1.86	1.71	1.78	-
P/RPS	1.03	1.01	1.98	2.72	2.72	2.21	2.18	-39.25%
YoY %	1.98%	-48.99%	-27.21%	0.00%	23.08%	1.38%	-	-
Horiz. %	47.25%	46.33%	90.83%	124.77%	124.77%	101.38%	100.00%	-
P/EPS	13.57	13.99	18.67	14.35	13.10	12.88	8.90	32.37%
YoY %	-3.00%	-25.07%	30.10%	9.54%	1.71%	44.72%	-	-
Horiz. %	152.47%	157.19%	209.78%	161.24%	147.19%	144.72%	100.00%	-
EY	7.37	7.15	5.36	6.97	7.63	7.77	11.23	-24.42%
YoY %	3.08%	33.40%	-23.10%	-8.65%	-1.80%	-30.81%	-	-
Horiz. %	65.63%	63.67%	47.73%	62.07%	67.94%	69.19%	100.00%	-
DY	6.94	6.82	6.55	5.26	4.03	10.53	6.32	6.41%
YoY %	1.76%	4.12%	24.52%	30.52%	-61.73%	66.61%	-	-
Horiz. %	109.81%	107.91%	103.64%	83.23%	63.77%	166.61%	100.00%	-
P/NAPS	1.96	2.06	2.04	2.13	1.86	1.49	1.47	21.07%
YoY %	-4.85%	0.98%	-4.23%	14.52%	24.83%	1.36%	-	-
Horiz. %	133.33%	140.14%	138.78%	144.90%	126.53%	101.36%	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