[YTLPOWR] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -86.54%

YoY- -89.38%

Quarter Report

YTLPI4Q30062009(FY2009)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	3,351,098	3,134,702	3,203,722	2,836,784	1,350,609	856,701	1,049,300	117.01%
YoY %	6.90%	-2.15%	12.93%	110.04%	57.65%	-18.35%	-	-
Horiz. %	319.37%	298.74%	305.32%	270.35%	128.72%	81.65%	100.00%	-
PBT	402,669	344,549	318,924	543,761	312,928	284,386	245,798	39.00%
YoY %	16.87%	8.03%	-41.35%	73.77%	10.04%	15.70%	-	-
Horiz. %	163.82%	140.18%	129.75%	221.22%	127.31%	115.70%	100.00%	-
Tax	-101,015	-94,212	-87,953	-513,977	-91,552	-69,329	-65,421	33.62%
YoY %	-7.22%	-7.12%	82.89%	-461.40%	-32.05%	-5.97%	-	-
Horiz. %	154.41%	144.01%	134.44%	785.65%	139.94%	105.97%	100.00%	-
NP	301,654	250,337	230,971	29,784	221,376	215,057	180,377	40.93%
YoY %	20.50%	8.38%	675.49%	-86.55%	2.94%	19.23%	-	-
Horiz. %	167.24%	138.79%	128.05%	16.51%	122.73%	119.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,654	250,337	231,097	29,796	221,376	215,057	180,377	40.93%
YoY %	20.50%	8.33%	675.60%	-86.54%	2.94%	19.23%	-	-
Horiz. %	167.24%	138.79%	128.12%	16.52%	122.73%	119.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.09%	27.34%	27.58%	94.52%	29.26%	24.38%	26.62%	-
YoY %	-8.23%	-0.87%	-70.82%	223.03%	20.02%	-8.41%	-	-
Horiz. %	94.25%	102.70%	103.61%	355.07%	109.92%	91.59%	100.00%	-
Total Cost	3,049,444	2,884,365	2,972,751	2,807,000	1,129,233	641,644	868,923	131.11%
YoY %	5.72%	-2.97%	5.90%	148.58%	75.99%	-26.16%	-	-
Horiz. %	350.95%	331.95%	342.12%	323.04%	129.96%	73.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	5.90%
YoY %	-0.35%	8.60%	4.85%	5.38%	-0.18%	-8.70%	-	-
Horiz. %	108.98%	109.36%	100.70%	96.04%	91.14%	91.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	255,350	232,943	220,512	112,812	217,889	213,916	244,486	2.94%
YoY %	9.62%	5.64%	95.47%	-48.23%	1.86%	-12.50%	-	-
Horiz. %	104.44%	95.28%	90.19%	46.14%	89.12%	87.50%	100.00%	-
Div Payout %	84.65%	93.05%	95.42%	378.62%	98.43%	99.47%	135.54%	-
YoY %	-9.03%	-2.48%	-74.80%	284.66%	-1.05%	-26.61%	-	-
Horiz. %	62.45%	68.65%	70.40%	279.34%	72.62%	73.39%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	5.90%
YoY %	-0.35%	8.60%	4.85%	5.38%	-0.18%	-8.70%	-	-
Horiz. %	108.98%	109.36%	100.70%	96.04%	91.14%	91.30%	100.00%	-
NOSH	6,809,345	6,211,835	5,880,330	6,000,666	5,810,393	5,704,429	5,433,042	16.26%
YoY %	9.62%	5.64%	-2.01%	3.27%	1.86%	5.00%	-	-
Horiz. %	125.33%	114.33%	108.23%	110.45%	106.95%	105.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	9.00%	7.99%	7.21%	1.05%	16.39%	25.10%	17.19%	-
YoY %	12.64%	10.82%	586.67%	-93.59%	-34.70%	46.02%	-	-
Horiz. %	52.36%	46.48%	41.94%	6.11%	95.35%	146.02%	100.00%	-
ROE	4.43%	3.66%	3.67%	0.50%	3.89%	3.77%	2.89%	-
YoY %	21.04%	-0.27%	634.00%	-87.15%	3.18%	30.45%	-	-
Horiz. %	153.29%	126.64%	126.99%	17.30%	134.60%	130.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	49.21	50.46	54.48	47.27	23.24	15.02	19.31	86.67%
YoY %	-2.48%	-7.38%	15.25%	103.40%	54.73%	-22.22%	-	-
Horiz. %	254.84%	261.32%	282.13%	244.80%	120.35%	77.78%	100.00%	-
EPS	4.43	4.03	3.93	0.51	3.81	3.77	3.32	21.22%
YoY %	9.93%	2.54%	670.59%	-86.61%	1.06%	13.55%	-	-
Horiz. %	133.43%	121.39%	118.37%	15.36%	114.76%	113.55%	100.00%	-
DPS	3.75	3.75	3.75	1.88	3.75	3.75	4.50	-11.45%
YoY %	0.00%	0.00%	99.47%	-49.87%	0.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	83.33%	41.78%	83.33%	83.33%	100.00%	-
NAPS	1.00	1.10	1.07	1.00	0.98	1.00	1.15	-8.90%
YoY %	-9.09%	2.80%	7.00%	2.04%	-2.00%	-13.04%	-	-
Horiz. %	86.96%	95.65%	93.04%	86.96%	85.22%	86.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,000,666
RPS	40.54	37.92	38.75	34.32	16.34	10.36	12.69	117.06%
YoY %	6.91%	-2.14%	12.91%	110.04%	57.72%	-18.36%	-	-
Horiz. %	319.46%	298.82%	305.36%	270.45%	128.76%	81.64%	100.00%	-
EPS	3.65	3.03	2.80	0.36	2.68	2.60	2.18	41.04%
YoY %	20.46%	8.21%	677.78%	-86.57%	3.08%	19.27%	-	-
Horiz. %	167.43%	138.99%	128.44%	16.51%	122.94%	119.27%	100.00%	-
DPS	3.09	2.82	2.67	1.36	2.64	2.59	2.96	2.90%
YoY %	9.57%	5.62%	96.32%	-48.48%	1.93%	-12.50%	-	-
Horiz. %	104.39%	95.27%	90.20%	45.95%	89.19%	87.50%	100.00%	-
NAPS	0.8237	0.8266	0.7611	0.7259	0.6888	0.69	0.7558	5.90%
YoY %	-0.35%	8.61%	4.85%	5.39%	-0.17%	-8.71%	-	-
Horiz. %	108.98%	109.37%	100.70%	96.04%	91.14%	91.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.19	2.24	2.17	2.16	1.92	1.90	1.77	-
P/RPS	4.45	4.44	3.98	4.57	8.26	12.65	9.16	-38.22%
YoY %	0.23%	11.56%	-12.91%	-44.67%	-34.70%	38.10%	-	-
Horiz. %	48.58%	48.47%	43.45%	49.89%	90.17%	138.10%	100.00%	-
P/EPS	49.44	55.58	55.22	435.01	50.39	50.40	53.31	-4.90%
YoY %	-11.05%	0.65%	-87.31%	763.29%	-0.02%	-5.46%	-	-
Horiz. %	92.74%	104.26%	103.58%	816.00%	94.52%	94.54%	100.00%	-
EY	2.02	1.80	1.81	0.23	1.98	1.98	1.88	4.90%
YoY %	12.22%	-0.55%	686.96%	-88.38%	0.00%	5.32%	-	-
Horiz. %	107.45%	95.74%	96.28%	12.23%	105.32%	105.32%	100.00%	-
DY	1.71	1.67	1.73	0.87	1.95	1.97	2.54	-23.20%
YoY %	2.40%	-3.47%	98.85%	-55.38%	-1.02%	-22.44%	-	-
Horiz. %	67.32%	65.75%	68.11%	34.25%	76.77%	77.56%	100.00%	-
P/NAPS	2.19	2.04	2.03	2.16	1.96	1.90	1.54	26.48%
YoY %	7.35%	0.49%	-6.02%	10.20%	3.16%	23.38%	-	-
Horiz. %	142.21%	132.47%	131.82%	140.26%	127.27%	123.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	-
Price	2.19	2.16	2.20	2.12	2.09	1.86	1.71	-
P/RPS	4.45	4.28	4.04	4.48	8.99	12.38	8.85	-36.79%
YoY %	3.97%	5.94%	-9.82%	-50.17%	-27.38%	39.89%	-	-
Horiz. %	50.28%	48.36%	45.65%	50.62%	101.58%	139.89%	100.00%	-
P/EPS	49.44	53.60	55.98	426.95	54.86	49.34	51.51	-2.69%
YoY %	-7.76%	-4.25%	-86.89%	678.25%	11.19%	-4.21%	-	-
Horiz. %	95.98%	104.06%	108.68%	828.87%	106.50%	95.79%	100.00%	-
EY	2.02	1.87	1.79	0.23	1.82	2.03	1.94	2.73%
YoY %	8.02%	4.47%	678.26%	-87.36%	-10.34%	4.64%	-	-
Horiz. %	104.12%	96.39%	92.27%	11.86%	93.81%	104.64%	100.00%	-
DY	1.71	1.74	1.70	0.89	1.79	2.02	2.63	-24.96%
YoY %	-1.72%	2.35%	91.01%	-50.28%	-11.39%	-23.19%	-	-
Horiz. %	65.02%	66.16%	64.64%	33.84%	68.06%	76.81%	100.00%	-
P/NAPS	2.19	1.96	2.06	2.12	2.13	1.86	1.49	29.30%
YoY %	11.73%	-4.85%	-2.83%	-0.47%	14.52%	24.83%	-	-
Horiz. %	146.98%	131.54%	138.26%	142.28%	142.95%	124.83%	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