[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 63.13%

YoY- 10.85%

Quarter Report

YTLPI3Q31032011(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	7,727,162	3,635,852	14,662,559	10,397,494	7,060,884	3,484,279	13,442,917	-30.79%
YoY %	112.53%	-75.20%	41.02%	47.25%	102.65%	-74.08%	-	-
Horiz. %	57.48%	27.05%	109.07%	77.35%	52.52%	25.92%	100.00%	-
PBT	697,846	297,801	1,556,906	1,138,825	738,733	381,911	1,717,212	-45.04%
YoY %	134.33%	-80.87%	36.71%	54.16%	93.43%	-77.76%	-	-
Horiz. %	40.64%	17.34%	90.66%	66.32%	43.02%	22.24%	100.00%	-
Tax	-200,664	-87,646	-309,444	-314,964	-218,663	-112,151	-476,203	-43.70%
YoY %	-128.95%	71.68%	1.75%	-44.04%	-94.97%	76.45%	-	-
Horiz. %	42.14%	18.41%	64.98%	66.14%	45.92%	23.55%	100.00%	-
NP	497,182	210,155	1,247,462	823,861	520,070	269,760	1,241,009	-45.56%
YoY %	136.58%	-83.15%	51.42%	58.41%	92.79%	-78.26%	-	-
Horiz. %	40.06%	16.93%	100.52%	66.39%	41.91%	21.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	559,995	246,199	1,364,168	868,034	532,123	272,908	1,241,135	-41.08%
YoY %	127.46%	-81.95%	57.16%	63.13%	94.98%	-78.01%	-	-
Horiz. %	45.12%	19.84%	109.91%	69.94%	42.87%	21.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.75%	29.43%	19.88%	27.66%	29.60%	29.37%	27.73%	-
YoY %	-2.31%	48.04%	-28.13%	-6.55%	0.78%	5.91%	-	-
Horiz. %	103.68%	106.13%	71.69%	99.75%	106.74%	105.91%	100.00%	-
Total Cost	7,229,980	3,425,697	13,415,097	9,573,633	6,540,814	3,214,519	12,201,908	-29.38%
YoY %	111.05%	-74.46%	40.13%	46.37%	103.48%	-73.66%	-	-
Horiz. %	59.25%	28.08%	109.94%	78.46%	53.60%	26.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	23.78%
YoY %	1.84%	4.42%	4.47%	2.77%	3.77%	16.34%	-	-
Horiz. %	137.85%	135.36%	129.62%	124.07%	120.73%	116.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	203,305	135,734	676,013	540,270	405,392	270,027	852,901	-61.45%
YoY %	49.78%	-79.92%	25.13%	33.27%	50.13%	-68.34%	-	-
Horiz. %	23.84%	15.91%	79.26%	63.34%	47.53%	31.66%	100.00%	-
Div Payout %	36.30%	55.13%	49.56%	62.24%	76.18%	98.94%	68.72%	-
YoY %	-34.16%	11.24%	-20.37%	-18.30%	-23.00%	43.98%	-	-
Horiz. %	52.82%	80.22%	72.12%	90.57%	110.86%	143.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	9,043,847	8,880,491	8,504,223	8,140,069	7,920,640	7,632,782	6,560,778	23.78%
YoY %	1.84%	4.42%	4.47%	2.77%	3.77%	16.34%	-	-
Horiz. %	137.85%	135.36%	129.62%	124.07%	120.73%	116.34%	100.00%	-
NOSH	7,235,077	7,219,911	7,206,969	7,203,601	7,200,581	7,200,738	6,495,819	7.42%
YoY %	0.21%	0.18%	0.05%	0.04%	-0.00%	10.85%	-	-
Horiz. %	111.38%	111.15%	110.95%	110.90%	110.85%	110.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	6.43%	5.78%	8.51%	7.92%	7.37%	7.74%	9.23%	-
YoY %	11.25%	-32.08%	7.45%	7.46%	-4.78%	-16.14%	-	-
Horiz. %	69.66%	62.62%	92.20%	85.81%	79.85%	83.86%	100.00%	-
ROE	6.19%	2.77%	16.04%	10.66%	6.72%	3.58%	18.92%	-
YoY %	123.47%	-82.73%	50.47%	58.63%	87.71%	-81.08%	-	-
Horiz. %	32.72%	14.64%	84.78%	56.34%	35.52%	18.92%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	106.80	50.36	203.45	144.34	98.06	48.39	206.95	-35.58%
YoY %	112.07%	-75.25%	40.95%	47.20%	102.65%	-76.62%	-	-
Horiz. %	51.61%	24.33%	98.31%	69.75%	47.38%	23.38%	100.00%	-
EPS	7.74	3.41	18.93	12.05	7.39	3.79	19.10	-45.14%
YoY %	126.98%	-81.99%	57.10%	63.06%	94.99%	-80.16%	-	-
Horiz. %	40.52%	17.85%	99.11%	63.09%	38.69%	19.84%	100.00%	-
DPS	2.81	1.88	9.38	7.50	5.63	3.75	13.13	-64.12%
YoY %	49.47%	-79.96%	25.07%	33.21%	50.13%	-71.44%	-	-
Horiz. %	21.40%	14.32%	71.44%	57.12%	42.88%	28.56%	100.00%	-
NAPS	1.25	1.23	1.18	1.13	1.10	1.06	1.01	15.22%
YoY %	1.63%	4.24%	4.42%	2.73%	3.77%	4.95%	-	-
Horiz. %	123.76%	121.78%	116.83%	111.88%	108.91%	104.95%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,208,390
RPS	93.47	43.98	177.37	125.77	85.41	42.15	162.61	-30.79%
YoY %	112.53%	-75.20%	41.03%	47.25%	102.63%	-74.08%	-	-
Horiz. %	57.48%	27.05%	109.08%	77.34%	52.52%	25.92%	100.00%	-
EPS	6.77	2.98	16.50	10.50	6.44	3.30	15.01	-41.10%
YoY %	127.18%	-81.94%	57.14%	63.04%	95.15%	-78.01%	-	-
Horiz. %	45.10%	19.85%	109.93%	69.95%	42.90%	21.99%	100.00%	-
DPS	2.46	1.64	8.18	6.54	4.90	3.27	10.32	-61.45%
YoY %	50.00%	-79.95%	25.08%	33.47%	49.85%	-68.31%	-	-
Horiz. %	23.84%	15.89%	79.26%	63.37%	47.48%	31.69%	100.00%	-
NAPS	1.094	1.0742	1.0287	0.9847	0.9581	0.9233	0.7936	23.79%
YoY %	1.84%	4.42%	4.47%	2.78%	3.77%	16.34%	-	-
Horiz. %	137.85%	135.36%	129.62%	124.08%	120.73%	116.34%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.78	1.70	2.20	2.30	2.44	2.29	2.21	-
P/RPS	1.67	3.38	1.08	1.59	2.49	4.73	1.07	34.44%
YoY %	-50.59%	212.96%	-32.08%	-36.14%	-47.36%	342.06%	-	-
Horiz. %	156.07%	315.89%	100.93%	148.60%	232.71%	442.06%	100.00%	-
P/EPS	23.00	49.85	11.62	19.09	33.02	60.42	11.57	57.90%
YoY %	-53.86%	329.00%	-39.13%	-42.19%	-45.35%	422.21%	-	-
Horiz. %	198.79%	430.86%	100.43%	165.00%	285.39%	522.21%	100.00%	-
EY	4.35	2.01	8.60	5.24	3.03	1.66	8.65	-36.68%
YoY %	116.42%	-76.63%	64.12%	72.94%	82.53%	-80.81%	-	-
Horiz. %	50.29%	23.24%	99.42%	60.58%	35.03%	19.19%	100.00%	-
DY	1.58	1.11	4.26	3.26	2.31	1.64	5.94	-58.54%
YoY %	42.34%	-73.94%	30.67%	41.13%	40.85%	-72.39%	-	-
Horiz. %	26.60%	18.69%	71.72%	54.88%	38.89%	27.61%	100.00%	-
P/NAPS	1.42	1.38	1.86	2.04	2.22	2.16	2.19	-25.02%
YoY %	2.90%	-25.81%	-8.82%	-8.11%	2.78%	-1.37%	-	-
Horiz. %	64.84%	63.01%	84.93%	93.15%	101.37%	98.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	17/11/11	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	-
Price	1.90	1.80	1.89	2.22	2.30	2.50	2.29	-
P/RPS	1.78	3.57	0.93	1.54	2.35	5.17	1.11	36.88%
YoY %	-50.14%	283.87%	-39.61%	-34.47%	-54.55%	365.77%	-	-
Horiz. %	160.36%	321.62%	83.78%	138.74%	211.71%	465.77%	100.00%	-
P/EPS	24.55	52.79	9.98	18.42	31.12	65.96	11.99	61.03%
YoY %	-53.49%	428.96%	-45.82%	-40.81%	-52.82%	450.13%	-	-
Horiz. %	204.75%	440.28%	83.24%	153.63%	259.55%	550.13%	100.00%	-
EY	4.07	1.89	10.02	5.43	3.21	1.52	8.34	-37.93%
YoY %	115.34%	-81.14%	84.53%	69.16%	111.18%	-81.77%	-	-
Horiz. %	48.80%	22.66%	120.14%	65.11%	38.49%	18.23%	100.00%	-
DY	1.48	1.04	4.96	3.38	2.45	1.50	5.73	-59.34%
YoY %	42.31%	-79.03%	46.75%	37.96%	63.33%	-73.82%	-	-
Horiz. %	25.83%	18.15%	86.56%	58.99%	42.76%	26.18%	100.00%	-
P/NAPS	1.52	1.46	1.60	1.96	2.09	2.36	2.27	-23.40%
YoY %	4.11%	-8.75%	-18.37%	-6.22%	-11.44%	3.96%	-	-
Horiz. %	66.96%	64.32%	70.48%	86.34%	92.07%	103.96%	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