[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -64.26%

YoY- 28.12%

Quarter Report

YTLPI1Q30092009 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	13,442,917	9,689,522	6,338,424	3,203,722	6,093,394	3,256,610	1,906,001	269.09%
YoY %	38.74%	52.87%	97.85%	-47.42%	87.11%	70.86%	-	-
Horiz. %	705.29%	508.37%	332.55%	168.09%	319.70%	170.86%	100.00%	-
PBT	1,717,212	1,066,142	663,473	318,924	1,386,872	843,112	530,184	119.38%
YoY %	61.07%	60.69%	108.03%	-77.00%	64.49%	59.02%	-	-
Horiz. %	323.89%	201.09%	125.14%	60.15%	261.58%	159.02%	100.00%	-
Tax	-476,203	-283,180	-182,165	-87,953	-740,279	-226,302	-134,750	132.54%
YoY %	-68.16%	-55.45%	-107.12%	88.12%	-227.12%	-67.94%	-	-
Horiz. %	353.40%	210.15%	135.19%	65.27%	549.37%	167.94%	100.00%	-
NP	1,241,009	782,962	481,308	230,971	646,593	616,810	395,434	114.80%
YoY %	58.50%	62.67%	108.38%	-64.28%	4.83%	55.98%	-	-
Horiz. %	313.83%	198.00%	121.72%	58.41%	163.51%	155.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,241,135	783,088	481,434	231,097	646,605	616,810	395,434	114.81%
YoY %	58.49%	62.66%	108.33%	-64.26%	4.83%	55.98%	-	-
Horiz. %	313.87%	198.03%	121.75%	58.44%	163.52%	155.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	26.56%	27.46%	27.58%	53.38%	26.84%	25.42%	-
YoY %	4.41%	-3.28%	-0.44%	-48.33%	98.88%	5.59%	-	-
Horiz. %	109.09%	104.48%	108.03%	108.50%	209.99%	105.59%	100.00%	-
Total Cost	12,201,908	8,906,560	5,857,116	2,972,751	5,446,801	2,639,800	1,510,567	304.12%
YoY %	37.00%	52.06%	97.03%	-45.42%	106.33%	74.76%	-	-
Horiz. %	807.77%	589.62%	387.74%	196.80%	360.58%	174.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	11.57%
YoY %	4.22%	-5.38%	5.74%	6.24%	6.99%	-0.61%	-	-
Horiz. %	117.80%	113.02%	119.45%	112.97%	106.33%	99.39%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	852,901	708,178	453,612	220,512	790,378	465,996	208,855	156.14%
YoY %	20.44%	56.12%	105.71%	-72.10%	69.61%	123.12%	-	-
Horiz. %	408.37%	339.08%	217.19%	105.58%	378.43%	223.12%	100.00%	-
Div Payout %	68.72%	90.43%	94.22%	95.42%	122.24%	75.55%	52.82%	-
YoY %	-24.01%	-4.02%	-1.26%	-21.94%	61.80%	43.03%	-	-
Horiz. %	130.10%	171.20%	178.38%	180.65%	231.43%	143.03%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	5,535,474	5,569,493	11.57%
YoY %	4.22%	-5.38%	5.74%	6.24%	6.99%	-0.61%	-	-
Horiz. %	117.80%	113.02%	119.45%	112.97%	106.33%	99.39%	100.00%	-
NOSH	6,495,819	6,294,919	6,048,165	5,880,330	5,694,367	5,648,443	5,569,493	10.83%
YoY %	3.19%	4.08%	2.85%	3.27%	0.81%	1.42%	-	-
Horiz. %	116.63%	113.02%	108.59%	105.58%	102.24%	101.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	9.23%	8.08%	7.59%	7.21%	10.61%	18.94%	20.75%	-
YoY %	14.23%	6.46%	5.27%	-32.05%	-43.98%	-8.72%	-	-
Horiz. %	44.48%	38.94%	36.58%	34.75%	51.13%	91.28%	100.00%	-
ROE	18.92%	12.44%	7.24%	3.67%	10.92%	11.14%	7.10%	-
YoY %	52.09%	71.82%	97.28%	-66.39%	-1.97%	56.90%	-	-
Horiz. %	266.48%	175.21%	101.97%	51.69%	153.80%	156.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	206.95	153.93	104.80	54.48	107.01	57.66	34.22	233.03%
YoY %	34.44%	46.88%	92.36%	-49.09%	85.59%	68.50%	-	-
Horiz. %	604.76%	449.82%	306.25%	159.21%	312.71%	168.50%	100.00%	-
EPS	19.10	12.44	7.96	3.93	11.35	10.92	7.10	93.77%
YoY %	53.54%	56.28%	102.54%	-65.37%	3.94%	53.80%	-	-
Horiz. %	269.01%	175.21%	112.11%	55.35%	159.86%	153.80%	100.00%	-
DPS	13.13	11.25	7.50	3.75	13.88	8.25	3.75	131.11%
YoY %	16.71%	50.00%	100.00%	-72.98%	68.24%	120.00%	-	-
Horiz. %	350.13%	300.00%	200.00%	100.00%	370.13%	220.00%	100.00%	-
NAPS	1.01	1.00	1.10	1.07	1.04	0.98	1.00	0.66%
YoY %	1.00%	-9.09%	2.80%	2.88%	6.12%	-2.00%	-	-
Horiz. %	101.00%	100.00%	110.00%	107.00%	104.00%	98.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,880,330
RPS	162.61	117.21	76.67	38.75	73.71	39.39	23.06	269.04%
YoY %	38.73%	52.88%	97.86%	-47.43%	87.13%	70.82%	-	-
Horiz. %	705.16%	508.28%	332.48%	168.04%	319.64%	170.82%	100.00%	-
EPS	15.01	9.47	5.82	2.80	7.82	7.46	4.78	114.88%
YoY %	58.50%	62.71%	107.86%	-64.19%	4.83%	56.07%	-	-
Horiz. %	314.02%	198.12%	121.76%	58.58%	163.60%	156.07%	100.00%	-
DPS	10.32	8.57	5.49	2.67	9.56	5.64	2.53	155.95%
YoY %	20.42%	56.10%	105.62%	-72.07%	69.50%	122.92%	-	-
Horiz. %	407.91%	338.74%	217.00%	105.53%	377.87%	222.92%	100.00%	-
NAPS	0.7936	0.7615	0.8048	0.7611	0.7164	0.6696	0.6737	11.57%
YoY %	4.22%	-5.38%	5.74%	6.24%	6.99%	-0.61%	-	-
Horiz. %	117.80%	113.03%	119.46%	112.97%	106.34%	99.39%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.21	2.19	2.24	2.17	2.16	1.92	1.90	-
P/RPS	1.07	1.42	2.14	3.98	2.02	3.33	5.55	-66.72%
YoY %	-24.65%	-33.64%	-46.23%	97.03%	-39.34%	-40.00%	-	-
Horiz. %	19.28%	25.59%	38.56%	71.71%	36.40%	60.00%	100.00%	-
P/EPS	11.57	17.60	28.14	55.22	19.02	17.58	26.76	-42.90%
YoY %	-34.26%	-37.46%	-49.04%	190.33%	8.19%	-34.30%	-	-
Horiz. %	43.24%	65.77%	105.16%	206.35%	71.08%	65.70%	100.00%	-
EY	8.65	5.68	3.55	1.81	5.26	5.69	3.74	75.15%
YoY %	52.29%	60.00%	96.13%	-65.59%	-7.56%	52.14%	-	-
Horiz. %	231.28%	151.87%	94.92%	48.40%	140.64%	152.14%	100.00%	-
DY	5.94	5.14	3.35	1.73	6.43	4.30	1.97	109.13%
YoY %	15.56%	53.43%	93.64%	-73.09%	49.53%	118.27%	-	-
Horiz. %	301.52%	260.91%	170.05%	87.82%	326.40%	218.27%	100.00%	-
P/NAPS	2.19	2.19	2.04	2.03	2.08	1.96	1.90	9.96%
YoY %	0.00%	7.35%	0.49%	-2.40%	6.12%	3.16%	-	-
Horiz. %	115.26%	115.26%	107.37%	106.84%	109.47%	103.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	-
Price	2.29	2.19	2.16	2.20	2.12	2.09	1.86	-
P/RPS	1.11	1.42	2.06	4.04	1.98	3.63	5.44	-65.44%
YoY %	-21.83%	-31.07%	-49.01%	104.04%	-45.45%	-33.27%	-	-
Horiz. %	20.40%	26.10%	37.87%	74.26%	36.40%	66.73%	100.00%	-
P/EPS	11.99	17.60	27.14	55.98	18.67	19.14	26.20	-40.69%
YoY %	-31.88%	-35.15%	-51.52%	199.84%	-2.46%	-26.95%	-	-
Horiz. %	45.76%	67.18%	103.59%	213.66%	71.26%	73.05%	100.00%	-
EY	8.34	5.68	3.69	1.79	5.36	5.22	3.82	68.53%
YoY %	46.83%	53.93%	106.15%	-66.60%	2.68%	36.65%	-	-
Horiz. %	218.32%	148.69%	96.60%	46.86%	140.31%	136.65%	100.00%	-
DY	5.73	5.14	3.47	1.70	6.55	3.95	2.02	100.76%
YoY %	11.48%	48.13%	104.12%	-74.05%	65.82%	95.54%	-	-
Horiz. %	283.66%	254.46%	171.78%	84.16%	324.26%	195.54%	100.00%	-
P/NAPS	2.27	2.19	1.96	2.06	2.04	2.13	1.86	14.24%
YoY %	3.65%	11.73%	-4.85%	0.98%	-4.23%	14.52%	-	-
Horiz. %	122.04%	117.74%	105.38%	110.75%	109.68%	114.52%	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