[YTLPOWR] QoQ Cumulative 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- 55.98%

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
Cumulative Result
Revenue	6,338,424	3,203,722	6,093,394	3,256,610	1,906,001	1,049,300	4,242,518	30.59%
YoY %	97.85%	-47.42%	87.11%	70.86%	81.65%	-75.27%	-	-
Horiz. %	149.40%	75.51%	143.63%	76.76%	44.93%	24.73%	100.00%	-
PBT	663,473	318,924	1,386,872	843,112	530,184	245,798	1,385,701	-38.71%
YoY %	108.03%	-77.00%	64.49%	59.02%	115.70%	-82.26%	-	-
Horiz. %	47.88%	23.02%	100.08%	60.84%	38.26%	17.74%	100.00%	-
Tax	-182,165	-87,953	-740,279	-226,302	-134,750	-65,421	-346,855	-34.82%
YoY %	-107.12%	88.12%	-227.12%	-67.94%	-105.97%	81.14%	-	-
Horiz. %	52.52%	25.36%	213.43%	65.24%	38.85%	18.86%	100.00%	-
NP	481,308	230,971	646,593	616,810	395,434	180,377	1,038,846	-40.04%
YoY %	108.38%	-64.28%	4.83%	55.98%	119.23%	-82.64%	-	-
Horiz. %	46.33%	22.23%	62.24%	59.37%	38.06%	17.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	481,434	231,097	646,605	616,810	395,434	180,377	1,038,846	-40.03%
YoY %	108.33%	-64.26%	4.83%	55.98%	119.23%	-82.64%	-	-
Horiz. %	46.34%	22.25%	62.24%	59.37%	38.06%	17.36%	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	5,857,116	2,972,751	5,446,801	2,639,800	1,510,567	868,923	3,203,672	49.35%
YoY %	97.03%	-45.42%	106.33%	74.76%	73.84%	-72.88%	-	-
Horiz. %	182.83%	92.79%	170.02%	82.40%	47.15%	27.12%	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	453,612	220,512	790,378	465,996	208,855	244,486	584,443	-15.50%
YoY %	105.71%	-72.10%	69.61%	123.12%	-14.57%	-58.17%	-	-
Horiz. %	77.61%	37.73%	135.24%	79.73%	35.74%	41.83%	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	7.24%	3.67%	10.92%	11.14%	7.10%	2.89%	16.53%	-
YoY %	97.28%	-66.39%	-1.97%	56.90%	145.67%	-82.52%	-	-
Horiz. %	43.80%	22.20%	66.06%	67.39%	42.95%	17.48%	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	104.80	54.48	107.01	57.66	34.22	19.31	81.66	18.04%
YoY %	92.36%	-49.09%	85.59%	68.50%	77.21%	-76.35%	-	-
Horiz. %	128.34%	66.72%	131.04%	70.61%	41.91%	23.65%	100.00%	-
EPS	7.96	3.93	11.35	10.92	7.10	3.32	20.00	-45.80%
YoY %	102.54%	-65.37%	3.94%	53.80%	113.86%	-83.40%	-	-
Horiz. %	39.80%	19.65%	56.75%	54.60%	35.50%	16.60%	100.00%	-
DPS	7.50	3.75	13.88	8.25	3.75	4.50	11.25	-23.62%
YoY %	100.00%	-72.98%	68.24%	120.00%	-16.67%	-60.00%	-	-
Horiz. %	66.67%	33.33%	123.38%	73.33%	33.33%	40.00%	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	76.67	38.75	73.71	39.39	23.05	12.69	51.32	30.58%
YoY %	97.86%	-47.43%	87.13%	70.89%	81.64%	-75.27%	-	-
Horiz. %	149.40%	75.51%	143.63%	76.75%	44.91%	24.73%	100.00%	-
EPS	5.82	2.80	7.82	7.46	4.78	2.18	12.57	-40.06%
YoY %	107.86%	-64.19%	4.83%	56.07%	119.27%	-82.66%	-	-
Horiz. %	46.30%	22.28%	62.21%	59.35%	38.03%	17.34%	100.00%	-
DPS	5.49	2.67	9.56	5.64	2.53	2.96	7.07	-15.47%
YoY %	105.62%	-72.07%	69.50%	122.92%	-14.53%	-58.13%	-	-
Horiz. %	77.65%	37.77%	135.22%	79.77%	35.79%	41.87%	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	2.14	3.98	2.02	3.33	5.55	9.16	2.27	-3.84%
YoY %	-46.23%	97.03%	-39.34%	-40.00%	-39.41%	303.52%	-	-
Horiz. %	94.27%	175.33%	88.99%	146.70%	244.49%	403.52%	100.00%	-
P/EPS	28.14	55.22	19.02	17.58	26.76	53.31	9.25	109.52%
YoY %	-49.04%	190.33%	8.19%	-34.30%	-49.80%	476.32%	-	-
Horiz. %	304.22%	596.97%	205.62%	190.05%	289.30%	576.32%	100.00%	-
EY	3.55	1.81	5.26	5.69	3.74	1.88	10.81	-52.30%
YoY %	96.13%	-65.59%	-7.56%	52.14%	98.94%	-82.61%	-	-
Horiz. %	32.84%	16.74%	48.66%	52.64%	34.60%	17.39%	100.00%	-
DY	3.35	1.73	6.43	4.30	1.97	2.54	6.08	-32.71%
YoY %	93.64%	-73.09%	49.53%	118.27%	-22.44%	-58.22%	-	-
Horiz. %	55.10%	28.45%	105.76%	70.72%	32.40%	41.78%	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	2.06	4.04	1.98	3.63	5.44	8.85	2.18	-3.69%
YoY %	-49.01%	104.04%	-45.45%	-33.27%	-38.53%	305.96%	-	-
Horiz. %	94.50%	185.32%	90.83%	166.51%	249.54%	405.96%	100.00%	-
P/EPS	27.14	55.98	18.67	19.14	26.20	51.51	8.90	109.86%
YoY %	-51.52%	199.84%	-2.46%	-26.95%	-49.14%	478.76%	-	-
Horiz. %	304.94%	628.99%	209.78%	215.06%	294.38%	578.76%	100.00%	-
EY	3.69	1.79	5.36	5.22	3.82	1.94	11.23	-52.28%
YoY %	106.15%	-66.60%	2.68%	36.65%	96.91%	-82.72%	-	-
Horiz. %	32.86%	15.94%	47.73%	46.48%	34.02%	17.28%	100.00%	-
DY	3.47	1.70	6.55	3.95	2.02	2.63	6.32	-32.87%
YoY %	104.12%	-74.05%	65.82%	95.54%	-23.19%	-58.39%	-	-
Horiz. %	54.91%	26.90%	103.64%	62.50%	31.96%	41.61%	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