[YTLPOWR] QoQ Cumulative 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- 108.33%

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
Cumulative Result
Revenue	3,484,279	13,442,917	9,689,522	6,338,424	3,203,722	6,093,394	3,256,610	4.60%
YoY %	-74.08%	38.74%	52.87%	97.85%	-47.42%	87.11%	-	-
Horiz. %	106.99%	412.79%	297.53%	194.63%	98.38%	187.11%	100.00%	-
PBT	381,911	1,717,212	1,066,142	663,473	318,924	1,386,872	843,112	-40.98%
YoY %	-77.76%	61.07%	60.69%	108.03%	-77.00%	64.49%	-	-
Horiz. %	45.30%	203.68%	126.45%	78.69%	37.83%	164.49%	100.00%	-
Tax	-112,151	-476,203	-283,180	-182,165	-87,953	-740,279	-226,302	-37.34%
YoY %	76.45%	-68.16%	-55.45%	-107.12%	88.12%	-227.12%	-	-
Horiz. %	49.56%	210.43%	125.13%	80.50%	38.87%	327.12%	100.00%	-
NP	269,760	1,241,009	782,962	481,308	230,971	646,593	616,810	-42.35%
YoY %	-78.26%	58.50%	62.67%	108.38%	-64.28%	4.83%	-	-
Horiz. %	43.73%	201.20%	126.94%	78.03%	37.45%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,908	1,241,135	783,088	481,434	231,097	646,605	616,810	-41.90%
YoY %	-78.01%	58.49%	62.66%	108.33%	-64.26%	4.83%	-	-
Horiz. %	44.25%	201.22%	126.96%	78.05%	37.47%	104.83%	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	3,214,519	12,201,908	8,906,560	5,857,116	2,972,751	5,446,801	2,639,800	14.01%
YoY %	-73.66%	37.00%	52.06%	97.03%	-45.42%	106.33%	-	-
Horiz. %	121.77%	462.23%	337.40%	221.88%	112.61%	206.33%	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	270,027	852,901	708,178	453,612	220,512	790,378	465,996	-30.47%
YoY %	-68.34%	20.44%	56.12%	105.71%	-72.10%	69.61%	-	-
Horiz. %	57.95%	183.03%	151.97%	97.34%	47.32%	169.61%	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	3.58%	18.92%	12.44%	7.24%	3.67%	10.92%	11.14%	-
YoY %	-81.08%	52.09%	71.82%	97.28%	-66.39%	-1.97%	-	-
Horiz. %	32.14%	169.84%	111.67%	64.99%	32.94%	98.03%	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	48.39	206.95	153.93	104.80	54.48	107.01	57.66	-11.01%
YoY %	-76.62%	34.44%	46.88%	92.36%	-49.09%	85.59%	-	-
Horiz. %	83.92%	358.91%	266.96%	181.76%	94.48%	185.59%	100.00%	-
EPS	3.79	19.10	12.44	7.96	3.93	11.35	10.92	-50.58%
YoY %	-80.16%	53.54%	56.28%	102.54%	-65.37%	3.94%	-	-
Horiz. %	34.71%	174.91%	113.92%	72.89%	35.99%	103.94%	100.00%	-
DPS	3.75	13.13	11.25	7.50	3.75	13.88	8.25	-40.85%
YoY %	-71.44%	16.71%	50.00%	100.00%	-72.98%	68.24%	-	-
Horiz. %	45.45%	159.15%	136.36%	90.91%	45.45%	168.24%	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	42.15	162.61	117.21	76.67	38.75	73.71	39.39	4.61%
YoY %	-74.08%	38.73%	52.88%	97.86%	-47.43%	87.13%	-	-
Horiz. %	107.01%	412.82%	297.56%	194.64%	98.38%	187.13%	100.00%	-
EPS	3.30	15.01	9.47	5.82	2.80	7.82	7.46	-41.91%
YoY %	-78.01%	58.50%	62.71%	107.86%	-64.19%	4.83%	-	-
Horiz. %	44.24%	201.21%	126.94%	78.02%	37.53%	104.83%	100.00%	-
DPS	3.27	10.32	8.57	5.49	2.67	9.56	5.64	-30.44%
YoY %	-68.31%	20.42%	56.10%	105.62%	-72.07%	69.50%	-	-
Horiz. %	57.98%	182.98%	151.95%	97.34%	47.34%	169.50%	100.00%	-
NAPS	0.9233	0.7936	0.7615	0.8048	0.7611	0.7164	0.6696	23.86%
YoY %	16.34%	4.22%	-5.38%	5.74%	6.24%	6.99%	-	-
Horiz. %	137.89%	118.52%	113.72%	120.19%	113.66%	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
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	4.73	1.07	1.42	2.14	3.98	2.02	3.33	26.33%
YoY %	342.06%	-24.65%	-33.64%	-46.23%	97.03%	-39.34%	-	-
Horiz. %	142.04%	32.13%	42.64%	64.26%	119.52%	60.66%	100.00%	-
P/EPS	60.42	11.57	17.60	28.14	55.22	19.02	17.58	127.57%
YoY %	422.21%	-34.26%	-37.46%	-49.04%	190.33%	8.19%	-	-
Horiz. %	343.69%	65.81%	100.11%	160.07%	314.11%	108.19%	100.00%	-
EY	1.66	8.65	5.68	3.55	1.81	5.26	5.69	-55.97%
YoY %	-80.81%	52.29%	60.00%	96.13%	-65.59%	-7.56%	-	-
Horiz. %	29.17%	152.02%	99.82%	62.39%	31.81%	92.44%	100.00%	-
DY	1.64	5.94	5.14	3.35	1.73	6.43	4.30	-47.37%
YoY %	-72.39%	15.56%	53.43%	93.64%	-73.09%	49.53%	-	-
Horiz. %	38.14%	138.14%	119.53%	77.91%	40.23%	149.53%	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	5.17	1.11	1.42	2.06	4.04	1.98	3.63	26.55%
YoY %	365.77%	-21.83%	-31.07%	-49.01%	104.04%	-45.45%	-	-
Horiz. %	142.42%	30.58%	39.12%	56.75%	111.29%	54.55%	100.00%	-
P/EPS	65.96	11.99	17.60	27.14	55.98	18.67	19.14	127.98%
YoY %	450.13%	-31.88%	-35.15%	-51.52%	199.84%	-2.46%	-	-
Horiz. %	344.62%	62.64%	91.95%	141.80%	292.48%	97.54%	100.00%	-
EY	1.52	8.34	5.68	3.69	1.79	5.36	5.22	-56.03%
YoY %	-81.77%	46.83%	53.93%	106.15%	-66.60%	2.68%	-	-
Horiz. %	29.12%	159.77%	108.81%	70.69%	34.29%	102.68%	100.00%	-
DY	1.50	5.73	5.14	3.47	1.70	6.55	3.95	-47.52%
YoY %	-73.82%	11.48%	48.13%	104.12%	-74.05%	65.82%	-	-
Horiz. %	37.97%	145.06%	130.13%	87.85%	43.04%	165.82%	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