[YTLPOWR] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 51.85%

YoY- 1437.28%

Quarter Report

YTLPI4Q30062010(FY2010)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	3,336,610	3,576,605	3,484,279	3,753,395	3,351,098	3,134,702	3,203,722	2.74%
YoY %	-6.71%	2.65%	-7.17%	12.00%	6.90%	-2.15%	-	-
Horiz. %	104.15%	111.64%	108.76%	117.16%	104.60%	97.85%	100.00%	-
PBT	400,092	356,822	381,911	651,070	402,669	344,549	318,924	16.33%
YoY %	12.13%	-6.57%	-41.34%	61.69%	16.87%	8.03%	-	-
Horiz. %	125.45%	111.88%	119.75%	204.15%	126.26%	108.03%	100.00%	-
Tax	-96,301	-106,512	-112,151	-193,023	-101,015	-94,212	-87,953	6.23%
YoY %	9.59%	5.03%	41.90%	-91.08%	-7.22%	-7.12%	-	-
Horiz. %	109.49%	121.10%	127.51%	219.46%	114.85%	107.12%	100.00%	-
NP	303,791	250,310	269,760	458,047	301,654	250,337	230,971	20.06%
YoY %	21.37%	-7.21%	-41.11%	51.85%	20.50%	8.38%	-	-
Horiz. %	131.53%	108.37%	116.79%	198.31%	130.60%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,911	259,215	272,908	458,047	301,654	250,337	231,097	28.34%
YoY %	29.59%	-5.02%	-40.42%	51.85%	20.50%	8.33%	-	-
Horiz. %	145.35%	112.17%	118.09%	198.21%	130.53%	108.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	29.85%	29.37%	29.65%	25.09%	27.34%	27.58%	-
YoY %	-19.36%	1.63%	-0.94%	18.17%	-8.23%	-0.87%	-	-
Horiz. %	87.27%	108.23%	106.49%	107.51%	90.97%	99.13%	100.00%	-
Total Cost	3,032,819	3,326,295	3,214,519	3,295,348	3,049,444	2,884,365	2,972,751	1.34%
YoY %	-8.82%	3.48%	-2.45%	8.06%	5.72%	-2.97%	-	-
Horiz. %	102.02%	111.89%	108.13%	110.85%	102.58%	97.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	18.80%
YoY %	2.84%	3.77%	7.46%	4.31%	-0.35%	8.60%	-	-
Horiz. %	129.46%	125.88%	121.31%	112.89%	108.22%	108.60%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	135,517	135,367	270,027	133,539	255,350	232,943	220,512	-27.73%
YoY %	0.11%	-49.87%	102.21%	-47.70%	9.62%	5.64%	-	-
Horiz. %	61.46%	61.39%	122.45%	60.56%	115.80%	105.64%	100.00%	-
Div Payout %	40.34%	52.22%	98.94%	29.15%	84.65%	93.05%	95.42%	-
YoY %	-22.75%	-47.22%	239.42%	-65.56%	-9.03%	-2.48%	-	-
Horiz. %	42.28%	54.73%	103.69%	30.55%	88.71%	97.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	18.80%
YoY %	2.84%	3.77%	7.46%	4.31%	-0.35%	8.60%	-	-
Horiz. %	129.46%	125.88%	121.31%	112.89%	108.22%	108.60%	100.00%	-
NOSH	7,208,390	7,200,416	7,200,738	7,103,162	6,809,345	6,211,835	5,880,330	14.55%
YoY %	0.11%	-0.00%	1.37%	4.31%	9.62%	5.64%	-	-
Horiz. %	122.58%	122.45%	122.45%	120.80%	115.80%	105.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	9.10%	7.00%	7.74%	12.20%	9.00%	7.99%	7.21%	-
YoY %	30.00%	-9.56%	-36.56%	35.56%	12.64%	10.82%	-	-
Horiz. %	126.21%	97.09%	107.35%	169.21%	124.83%	110.82%	100.00%	-
ROE	4.12%	3.27%	3.58%	6.45%	4.43%	3.66%	3.67%	-
YoY %	25.99%	-8.66%	-44.50%	45.60%	21.04%	-0.27%	-	-
Horiz. %	112.26%	89.10%	97.55%	175.75%	120.71%	99.73%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	46.29	49.67	48.39	52.84	49.21	50.46	54.48	-10.30%
YoY %	-6.80%	2.65%	-8.42%	7.38%	-2.48%	-7.38%	-	-
Horiz. %	84.97%	91.17%	88.82%	96.99%	90.33%	92.62%	100.00%	-
EPS	4.66	3.60	3.79	6.45	4.43	4.03	3.93	12.04%
YoY %	29.44%	-5.01%	-41.24%	45.60%	9.93%	2.54%	-	-
Horiz. %	118.58%	91.60%	96.44%	164.12%	112.72%	102.54%	100.00%	-
DPS	1.88	1.88	3.75	1.88	3.75	3.75	3.75	-36.91%
YoY %	0.00%	-49.87%	99.47%	-49.87%	0.00%	0.00%	-	-
Horiz. %	50.13%	50.13%	100.00%	50.13%	100.00%	100.00%	100.00%	-
NAPS	1.13	1.10	1.06	1.00	1.00	1.10	1.07	3.70%
YoY %	2.73%	3.77%	6.00%	0.00%	-9.09%	2.80%	-	-
Horiz. %	105.61%	102.80%	99.07%	93.46%	93.46%	102.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,103,162
RPS	40.36	43.26	42.15	45.40	40.54	37.92	38.75	2.75%
YoY %	-6.70%	2.63%	-7.16%	11.99%	6.91%	-2.14%	-	-
Horiz. %	104.15%	111.64%	108.77%	117.16%	104.62%	97.86%	100.00%	-
EPS	4.06	3.14	3.30	5.54	3.65	3.03	2.80	28.13%
YoY %	29.30%	-4.85%	-40.43%	51.78%	20.46%	8.21%	-	-
Horiz. %	145.00%	112.14%	117.86%	197.86%	130.36%	108.21%	100.00%	-
DPS	1.64	1.64	3.27	1.62	3.09	2.82	2.67	-27.76%
YoY %	0.00%	-49.85%	101.85%	-47.57%	9.57%	5.62%	-	-
Horiz. %	61.42%	61.42%	122.47%	60.67%	115.73%	105.62%	100.00%	-
NAPS	0.9853	0.9581	0.9233	0.8592	0.8237	0.8266	0.7611	18.80%
YoY %	2.84%	3.77%	7.46%	4.31%	-0.35%	8.61%	-	-
Horiz. %	129.46%	125.88%	121.31%	112.89%	108.22%	108.61%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.30	2.44	2.29	2.21	2.19	2.24	2.17	-
P/RPS	4.97	4.91	4.73	4.18	4.45	4.44	3.98	15.97%
YoY %	1.22%	3.81%	13.16%	-6.07%	0.23%	11.56%	-	-
Horiz. %	124.87%	123.37%	118.84%	105.03%	111.81%	111.56%	100.00%	-
P/EPS	49.36	67.78	60.42	34.27	49.44	55.58	55.22	-7.21%
YoY %	-27.18%	12.18%	76.31%	-30.68%	-11.05%	0.65%	-	-
Horiz. %	89.39%	122.75%	109.42%	62.06%	89.53%	100.65%	100.00%	-
EY	2.03	1.48	1.66	2.92	2.02	1.80	1.81	7.95%
YoY %	37.16%	-10.84%	-43.15%	44.55%	12.22%	-0.55%	-	-
Horiz. %	112.15%	81.77%	91.71%	161.33%	111.60%	99.45%	100.00%	-
DY	0.82	0.77	1.64	0.85	1.71	1.67	1.73	-39.23%
YoY %	6.49%	-53.05%	92.94%	-50.29%	2.40%	-3.47%	-	-
Horiz. %	47.40%	44.51%	94.80%	49.13%	98.84%	96.53%	100.00%	-
P/NAPS	2.04	2.22	2.16	2.21	2.19	2.04	2.03	0.32%
YoY %	-8.11%	2.78%	-2.26%	0.91%	7.35%	0.49%	-	-
Horiz. %	100.49%	109.36%	106.40%	108.87%	107.88%	100.49%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	-
Price	2.22	2.30	2.50	2.29	2.19	2.16	2.20	-
P/RPS	4.80	4.63	5.17	4.33	4.45	4.28	4.04	12.18%
YoY %	3.67%	-10.44%	19.40%	-2.70%	3.97%	5.94%	-	-
Horiz. %	118.81%	114.60%	127.97%	107.18%	110.15%	105.94%	100.00%	-
P/EPS	47.64	63.89	65.96	35.51	49.44	53.60	55.98	-10.20%
YoY %	-25.43%	-3.14%	85.75%	-28.18%	-7.76%	-4.25%	-	-
Horiz. %	85.10%	114.13%	117.83%	63.43%	88.32%	95.75%	100.00%	-
EY	2.10	1.57	1.52	2.82	2.02	1.87	1.79	11.24%
YoY %	33.76%	3.29%	-46.10%	39.60%	8.02%	4.47%	-	-
Horiz. %	117.32%	87.71%	84.92%	157.54%	112.85%	104.47%	100.00%	-
DY	0.85	0.82	1.50	0.82	1.71	1.74	1.70	-37.03%
YoY %	3.66%	-45.33%	82.93%	-52.05%	-1.72%	2.35%	-	-
Horiz. %	50.00%	48.24%	88.24%	48.24%	100.59%	102.35%	100.00%	-
P/NAPS	1.96	2.09	2.36	2.29	2.19	1.96	2.06	-3.26%
YoY %	-6.22%	-11.44%	3.06%	4.57%	11.73%	-4.85%	-	-
Horiz. %	95.15%	101.46%	114.56%	111.17%	106.31%	95.15%	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