[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 62.66%

YoY- 26.96%

Quarter Report

YTLPI3Q31032010 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	7,060,884	3,484,279	13,442,917	9,689,522	6,338,424	3,203,722	6,093,394	10.29%
YoY %	102.65%	-74.08%	38.74%	52.87%	97.85%	-47.42%	-	-
Horiz. %	115.88%	57.18%	220.61%	159.02%	104.02%	52.58%	100.00%	-
PBT	738,733	381,911	1,717,212	1,066,142	663,473	318,924	1,386,872	-34.21%
YoY %	93.43%	-77.76%	61.07%	60.69%	108.03%	-77.00%	-	-
Horiz. %	53.27%	27.54%	123.82%	76.87%	47.84%	23.00%	100.00%	-
Tax	-218,663	-112,151	-476,203	-283,180	-182,165	-87,953	-740,279	-55.54%
YoY %	-94.97%	76.45%	-68.16%	-55.45%	-107.12%	88.12%	-	-
Horiz. %	29.54%	15.15%	64.33%	38.25%	24.61%	11.88%	100.00%	-
NP	520,070	269,760	1,241,009	782,962	481,308	230,971	646,593	-13.47%
YoY %	92.79%	-78.26%	58.50%	62.67%	108.38%	-64.28%	-	-
Horiz. %	80.43%	41.72%	191.93%	121.09%	74.44%	35.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,123	272,908	1,241,135	783,088	481,434	231,097	646,605	-12.15%
YoY %	94.98%	-78.01%	58.49%	62.66%	108.33%	-64.26%	-	-
Horiz. %	82.29%	42.21%	191.95%	121.11%	74.46%	35.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.60%	29.37%	27.73%	26.56%	27.46%	27.58%	53.38%	-
YoY %	0.78%	5.91%	4.41%	-3.28%	-0.44%	-48.33%	-	-
Horiz. %	55.45%	55.02%	51.95%	49.76%	51.44%	51.67%	100.00%	-
Total Cost	6,540,814	3,214,519	12,201,908	8,906,560	5,857,116	2,972,751	5,446,801	12.94%
YoY %	103.48%	-73.66%	37.00%	52.06%	97.03%	-45.42%	-	-
Horiz. %	120.09%	59.02%	224.02%	163.52%	107.53%	54.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	405,392	270,027	852,901	708,178	453,612	220,512	790,378	-35.84%
YoY %	50.13%	-68.34%	20.44%	56.12%	105.71%	-72.10%	-	-
Horiz. %	51.29%	34.16%	107.91%	89.60%	57.39%	27.90%	100.00%	-
Div Payout %	76.18%	98.94%	68.72%	90.43%	94.22%	95.42%	122.24%	-
YoY %	-23.00%	43.98%	-24.01%	-4.02%	-1.26%	-21.94%	-	-
Horiz. %	62.32%	80.94%	56.22%	73.98%	77.08%	78.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	7,920,640	7,632,782	6,560,778	6,294,919	6,652,982	6,291,954	5,922,142	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.75%	128.89%	110.78%	106.29%	112.34%	106.24%	100.00%	-
NOSH	7,200,581	7,200,738	6,495,819	6,294,919	6,048,165	5,880,330	5,694,367	16.88%
YoY %	-0.00%	10.85%	3.19%	4.08%	2.85%	3.27%	-	-
Horiz. %	126.45%	126.45%	114.07%	110.55%	106.21%	103.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	7.37%	7.74%	9.23%	8.08%	7.59%	7.21%	10.61%	-
YoY %	-4.78%	-16.14%	14.23%	6.46%	5.27%	-32.05%	-	-
Horiz. %	69.46%	72.95%	86.99%	76.15%	71.54%	67.95%	100.00%	-
ROE	6.72%	3.58%	18.92%	12.44%	7.24%	3.67%	10.92%	-
YoY %	87.71%	-81.08%	52.09%	71.82%	97.28%	-66.39%	-	-
Horiz. %	61.54%	32.78%	173.26%	113.92%	66.30%	33.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	98.06	48.39	206.95	153.93	104.80	54.48	107.01	-5.64%
YoY %	102.65%	-76.62%	34.44%	46.88%	92.36%	-49.09%	-	-
Horiz. %	91.64%	45.22%	193.39%	143.85%	97.93%	50.91%	100.00%	-
EPS	7.39	3.79	19.10	12.44	7.96	3.93	11.35	-24.81%
YoY %	94.99%	-80.16%	53.54%	56.28%	102.54%	-65.37%	-	-
Horiz. %	65.11%	33.39%	168.28%	109.60%	70.13%	34.63%	100.00%	-
DPS	5.63	3.75	13.13	11.25	7.50	3.75	13.88	-45.11%
YoY %	50.13%	-71.44%	16.71%	50.00%	100.00%	-72.98%	-	-
Horiz. %	40.56%	27.02%	94.60%	81.05%	54.03%	27.02%	100.00%	-
NAPS	1.10	1.06	1.01	1.00	1.10	1.07	1.04	3.79%
YoY %	3.77%	4.95%	1.00%	-9.09%	2.80%	2.88%	-	-
Horiz. %	105.77%	101.92%	97.12%	96.15%	105.77%	102.88%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,345
RPS	85.41	42.15	162.61	117.21	76.67	38.75	73.71	10.29%
YoY %	102.63%	-74.08%	38.73%	52.88%	97.86%	-47.43%	-	-
Horiz. %	115.87%	57.18%	220.61%	159.02%	104.02%	52.57%	100.00%	-
EPS	6.44	3.30	15.01	9.47	5.82	2.80	7.82	-12.10%
YoY %	95.15%	-78.01%	58.50%	62.71%	107.86%	-64.19%	-	-
Horiz. %	82.35%	42.20%	191.94%	121.10%	74.42%	35.81%	100.00%	-
DPS	4.90	3.27	10.32	8.57	5.49	2.67	9.56	-35.87%
YoY %	49.85%	-68.31%	20.42%	56.10%	105.62%	-72.07%	-	-
Horiz. %	51.26%	34.21%	107.95%	89.64%	57.43%	27.93%	100.00%	-
NAPS	0.9581	0.9233	0.7936	0.7615	0.8048	0.7611	0.7164	21.32%
YoY %	3.77%	16.34%	4.22%	-5.38%	5.74%	6.24%	-	-
Horiz. %	133.74%	128.88%	110.78%	106.30%	112.34%	106.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.44	2.29	2.21	2.19	2.24	2.17	2.16	-
P/RPS	2.49	4.73	1.07	1.42	2.14	3.98	2.02	14.92%
YoY %	-47.36%	342.06%	-24.65%	-33.64%	-46.23%	97.03%	-	-
Horiz. %	123.27%	234.16%	52.97%	70.30%	105.94%	197.03%	100.00%	-
P/EPS	33.02	60.42	11.57	17.60	28.14	55.22	19.02	44.30%
YoY %	-45.35%	422.21%	-34.26%	-37.46%	-49.04%	190.33%	-	-
Horiz. %	173.61%	317.67%	60.83%	92.53%	147.95%	290.33%	100.00%	-
EY	3.03	1.66	8.65	5.68	3.55	1.81	5.26	-30.69%
YoY %	82.53%	-80.81%	52.29%	60.00%	96.13%	-65.59%	-	-
Horiz. %	57.60%	31.56%	164.45%	107.98%	67.49%	34.41%	100.00%	-
DY	2.31	1.64	5.94	5.14	3.35	1.73	6.43	-49.36%
YoY %	40.85%	-72.39%	15.56%	53.43%	93.64%	-73.09%	-	-
Horiz. %	35.93%	25.51%	92.38%	79.94%	52.10%	26.91%	100.00%	-
P/NAPS	2.22	2.16	2.19	2.19	2.04	2.03	2.08	4.42%
YoY %	2.78%	-1.37%	0.00%	7.35%	0.49%	-2.40%	-	-
Horiz. %	106.73%	103.85%	105.29%	105.29%	98.08%	97.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	-
Price	2.30	2.50	2.29	2.19	2.16	2.20	2.12	-
P/RPS	2.35	5.17	1.11	1.42	2.06	4.04	1.98	12.06%
YoY %	-54.55%	365.77%	-21.83%	-31.07%	-49.01%	104.04%	-	-
Horiz. %	118.69%	261.11%	56.06%	71.72%	104.04%	204.04%	100.00%	-
P/EPS	31.12	65.96	11.99	17.60	27.14	55.98	18.67	40.45%
YoY %	-52.82%	450.13%	-31.88%	-35.15%	-51.52%	199.84%	-	-
Horiz. %	166.68%	353.29%	64.22%	94.27%	145.37%	299.84%	100.00%	-
EY	3.21	1.52	8.34	5.68	3.69	1.79	5.36	-28.88%
YoY %	111.18%	-81.77%	46.83%	53.93%	106.15%	-66.60%	-	-
Horiz. %	59.89%	28.36%	155.60%	105.97%	68.84%	33.40%	100.00%	-
DY	2.45	1.50	5.73	5.14	3.47	1.70	6.55	-47.99%
YoY %	63.33%	-73.82%	11.48%	48.13%	104.12%	-74.05%	-	-
Horiz. %	37.40%	22.90%	87.48%	78.47%	52.98%	25.95%	100.00%	-
P/NAPS	2.09	2.36	2.27	2.19	1.96	2.06	2.04	1.62%
YoY %	-11.44%	3.96%	3.65%	11.73%	-4.85%	0.98%	-	-
Horiz. %	102.45%	115.69%	111.27%	107.35%	96.08%	100.98%	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