[YTLPOWR] QoQ 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- 29.59%

YoY- 11.36%

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
Quarter Result
Revenue	4,091,310	3,635,852	4,265,065	3,336,610	3,576,605	3,484,279	3,753,395	5.89%
YoY %	12.53%	-14.75%	27.83%	-6.71%	2.65%	-7.17%	-	-
Horiz. %	109.00%	96.87%	113.63%	88.90%	95.29%	92.83%	100.00%	-
PBT	400,045	297,801	418,081	400,092	356,822	381,911	651,070	-27.66%
YoY %	34.33%	-28.77%	4.50%	12.13%	-6.57%	-41.34%	-	-
Horiz. %	61.44%	45.74%	64.21%	61.45%	54.81%	58.66%	100.00%	-
Tax	-113,018	-87,646	5,520	-96,301	-106,512	-112,151	-193,023	-29.94%
YoY %	-28.95%	-1,687.79%	105.73%	9.59%	5.03%	41.90%	-	-
Horiz. %	58.55%	45.41%	-2.86%	49.89%	55.18%	58.10%	100.00%	-
NP	287,027	210,155	423,601	303,791	250,310	269,760	458,047	-26.70%
YoY %	36.58%	-50.39%	39.44%	21.37%	-7.21%	-41.11%	-	-
Horiz. %	62.66%	45.88%	92.48%	66.32%	54.65%	58.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,796	246,199	496,134	335,911	259,215	272,908	458,047	-22.23%
YoY %	27.46%	-50.38%	47.70%	29.59%	-5.02%	-40.42%	-	-
Horiz. %	68.51%	53.75%	108.32%	73.34%	56.59%	59.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.25%	29.43%	-1.32%	24.07%	29.85%	29.37%	29.65%	-
YoY %	-4.01%	2,329.55%	-105.48%	-19.36%	1.63%	-0.94%	-	-
Horiz. %	95.28%	99.26%	-4.45%	81.18%	100.67%	99.06%	100.00%	-
Total Cost	3,804,283	3,425,697	3,841,464	3,032,819	3,326,295	3,214,519	3,295,348	10.01%
YoY %	11.05%	-10.82%	26.66%	-8.82%	3.48%	-2.45%	-	-
Horiz. %	115.44%	103.96%	116.57%	92.03%	100.94%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,058,776	8,880,491	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	17.54%
YoY %	2.01%	22.91%	-11.30%	2.84%	3.77%	7.46%	-	-
Horiz. %	127.53%	125.02%	101.72%	114.67%	111.51%	107.46%	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	68,121	135,734	135,829	135,517	135,367	270,027	133,539	-36.07%
YoY %	-49.81%	-0.07%	0.23%	0.11%	-49.87%	102.21%	-	-
Horiz. %	51.01%	101.64%	101.71%	101.48%	101.37%	202.21%	100.00%	-
Div Payout %	21.71%	55.13%	27.38%	40.34%	52.22%	98.94%	29.15%	-
YoY %	-60.62%	101.35%	-32.13%	-22.75%	-47.22%	239.42%	-	-
Horiz. %	74.48%	189.13%	93.93%	138.39%	179.14%	339.42%	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	9,058,776	8,880,491	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	17.54%
YoY %	2.01%	22.91%	-11.30%	2.84%	3.77%	7.46%	-	-
Horiz. %	127.53%	125.02%	101.72%	114.67%	111.51%	107.46%	100.00%	-
NOSH	7,247,020	7,219,911	7,224,992	7,208,390	7,200,416	7,200,738	7,103,162	1.34%
YoY %	0.38%	-0.07%	0.23%	0.11%	-0.00%	1.37%	-	-
Horiz. %	102.03%	101.64%	101.72%	101.48%	101.37%	101.37%	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	7.02%	5.78%	9.93%	9.10%	7.00%	7.74%	12.20%	-
YoY %	21.45%	-41.79%	9.12%	30.00%	-9.56%	-36.56%	-	-
Horiz. %	57.54%	47.38%	81.39%	74.59%	57.38%	63.44%	100.00%	-
ROE	3.46%	2.77%	6.87%	4.12%	3.27%	3.58%	6.45%	-
YoY %	24.91%	-59.68%	66.75%	25.99%	-8.66%	-44.50%	-	-
Horiz. %	53.64%	42.95%	106.51%	63.88%	50.70%	55.50%	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	56.46	50.36	59.03	46.29	49.67	48.39	52.84	4.50%
YoY %	12.11%	-14.69%	27.52%	-6.80%	2.65%	-8.42%	-	-
Horiz. %	106.85%	95.31%	111.71%	87.60%	94.00%	91.58%	100.00%	-
EPS	4.33	3.41	6.87	4.66	3.60	3.79	6.45	-23.27%
YoY %	26.98%	-50.36%	47.42%	29.44%	-5.01%	-41.24%	-	-
Horiz. %	67.13%	52.87%	106.51%	72.25%	55.81%	58.76%	100.00%	-
DPS	0.94	1.88	1.88	1.88	1.88	3.75	1.88	-36.92%
YoY %	-50.00%	0.00%	0.00%	0.00%	-49.87%	99.47%	-	-
Horiz. %	50.00%	100.00%	100.00%	100.00%	100.00%	199.47%	100.00%	-
NAPS	1.25	1.23	1.00	1.13	1.10	1.06	1.00	15.99%
YoY %	1.63%	23.00%	-11.50%	2.73%	3.77%	6.00%	-	-
Horiz. %	125.00%	123.00%	100.00%	113.00%	110.00%	106.00%	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	49.49	43.98	51.59	40.36	43.26	42.15	45.40	5.90%
YoY %	12.53%	-14.75%	27.82%	-6.70%	2.63%	-7.16%	-	-
Horiz. %	109.01%	96.87%	113.63%	88.90%	95.29%	92.84%	100.00%	-
EPS	3.80	2.98	6.00	4.06	3.14	3.30	5.54	-22.16%
YoY %	27.52%	-50.33%	47.78%	29.30%	-4.85%	-40.43%	-	-
Horiz. %	68.59%	53.79%	108.30%	73.29%	56.68%	59.57%	100.00%	-
DPS	0.82	1.64	1.64	1.64	1.64	3.27	1.62	-36.40%
YoY %	-50.00%	0.00%	0.00%	0.00%	-49.85%	101.85%	-	-
Horiz. %	50.62%	101.23%	101.23%	101.23%	101.23%	201.85%	100.00%	-
NAPS	1.0957	1.0742	0.8739	0.9853	0.9581	0.9233	0.8592	17.54%
YoY %	2.00%	22.92%	-11.31%	2.84%	3.77%	7.46%	-	-
Horiz. %	127.53%	125.02%	101.71%	114.68%	111.51%	107.46%	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	3.15	3.38	3.73	4.97	4.91	4.73	4.18	-17.14%
YoY %	-6.80%	-9.38%	-24.95%	1.22%	3.81%	13.16%	-	-
Horiz. %	75.36%	80.86%	89.23%	118.90%	117.46%	113.16%	100.00%	-
P/EPS	41.11	49.85	32.04	49.36	67.78	60.42	34.27	12.86%
YoY %	-17.53%	55.59%	-35.09%	-27.18%	12.18%	76.31%	-	-
Horiz. %	119.96%	145.46%	93.49%	144.03%	197.78%	176.31%	100.00%	-
EY	2.43	2.01	3.12	2.03	1.48	1.66	2.92	-11.49%
YoY %	20.90%	-35.58%	53.69%	37.16%	-10.84%	-43.15%	-	-
Horiz. %	83.22%	68.84%	106.85%	69.52%	50.68%	56.85%	100.00%	-
DY	0.53	1.11	0.85	0.82	0.77	1.64	0.85	-26.95%
YoY %	-52.25%	30.59%	3.66%	6.49%	-53.05%	92.94%	-	-
Horiz. %	62.35%	130.59%	100.00%	96.47%	90.59%	192.94%	100.00%	-
P/NAPS	1.42	1.38	2.20	2.04	2.22	2.16	2.21	-25.47%
YoY %	2.90%	-37.27%	7.84%	-8.11%	2.78%	-2.26%	-	-
Horiz. %	64.25%	62.44%	99.55%	92.31%	100.45%	97.74%	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	3.37	3.57	3.20	4.80	4.63	5.17	4.33	-15.35%
YoY %	-5.60%	11.56%	-33.33%	3.67%	-10.44%	19.40%	-	-
Horiz. %	77.83%	82.45%	73.90%	110.85%	106.93%	119.40%	100.00%	-
P/EPS	43.88	52.79	27.52	47.64	63.89	65.96	35.51	15.10%
YoY %	-16.88%	91.82%	-42.23%	-25.43%	-3.14%	85.75%	-	-
Horiz. %	123.57%	148.66%	77.50%	134.16%	179.92%	185.75%	100.00%	-
EY	2.28	1.89	3.63	2.10	1.57	1.52	2.82	-13.17%
YoY %	20.63%	-47.93%	72.86%	33.76%	3.29%	-46.10%	-	-
Horiz. %	80.85%	67.02%	128.72%	74.47%	55.67%	53.90%	100.00%	-
DY	0.49	1.04	0.99	0.85	0.82	1.50	0.82	-28.98%
YoY %	-52.88%	5.05%	16.47%	3.66%	-45.33%	82.93%	-	-
Horiz. %	59.76%	126.83%	120.73%	103.66%	100.00%	182.93%	100.00%	-
P/NAPS	1.52	1.46	1.89	1.96	2.09	2.36	2.29	-23.85%
YoY %	4.11%	-22.75%	-3.57%	-6.22%	-11.44%	3.06%	-	-
Horiz. %	66.38%	63.76%	82.53%	85.59%	91.27%	103.06%	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