[YTLPOWR] QoQ TTM Result on 30-Jun-2008 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -12.36%

YoY- -11.64%

Quarter Report

YTLPI4Q30062008 (Final) (Amended 21 8 08).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	4,397,150	4,106,991	4,253,495	4,242,518	4,269,474	4,173,602	4,146,998	3.97%
YoY %	7.07%	-3.44%	0.26%	-0.63%	2.30%	0.64%	-	-
Horiz. %	106.03%	99.04%	102.57%	102.30%	102.95%	100.64%	100.00%	-
PBT	1,211,680	1,257,980	1,313,729	1,385,701	1,359,349	1,382,027	1,328,602	-5.95%
YoY %	-3.68%	-4.24%	-5.19%	1.94%	-1.64%	4.02%	-	-
Horiz. %	91.20%	94.68%	98.88%	104.30%	102.31%	104.02%	100.00%	-
Tax	-314,222	-304,309	-329,573	-346,855	-174,032	-168,581	-138,466	72.60%
YoY %	-3.26%	7.67%	4.98%	-99.31%	-3.23%	-21.75%	-	-
Horiz. %	226.93%	219.77%	238.02%	250.50%	125.69%	121.75%	100.00%	-
NP	897,458	953,671	984,156	1,038,846	1,185,317	1,213,446	1,190,136	-17.13%
YoY %	-5.89%	-3.10%	-5.26%	-12.36%	-2.32%	1.96%	-	-
Horiz. %	75.41%	80.13%	82.69%	87.29%	99.60%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	897,458	953,671	984,156	1,038,846	1,185,317	1,213,446	1,190,136	-17.13%
YoY %	-5.89%	-3.10%	-5.26%	-12.36%	-2.32%	1.96%	-	-
Horiz. %	75.41%	80.13%	82.69%	87.29%	99.60%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	24.19%	25.09%	25.03%	12.80%	12.20%	10.42%	-
YoY %	7.19%	-3.59%	0.24%	95.55%	4.92%	17.08%	-	-
Horiz. %	248.85%	232.15%	240.79%	240.21%	122.84%	117.08%	100.00%	-
Total Cost	3,499,692	3,153,320	3,269,339	3,203,672	3,084,157	2,960,156	2,956,862	11.88%
YoY %	10.98%	-3.55%	2.05%	3.88%	4.19%	0.11%	-	-
Horiz. %	118.36%	106.64%	110.57%	108.35%	104.31%	100.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,694,186	5,704,429	6,247,998	6,411,261	6,080,520	6,214,963	6,373,833	-7.23%
YoY %	-0.18%	-8.70%	-2.55%	5.44%	-2.16%	-2.49%	-	-
Horiz. %	89.34%	89.50%	98.03%	100.59%	95.40%	97.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	874,988	855,377	832,494	588,007	644,482	635,386	629,135	24.57%
YoY %	2.29%	2.75%	41.58%	-8.76%	1.43%	0.99%	-	-
Horiz. %	139.08%	135.96%	132.32%	93.46%	102.44%	100.99%	100.00%	-
Div Payout %	97.50%	89.69%	84.59%	56.60%	54.37%	52.36%	52.86%	-
YoY %	8.71%	6.03%	49.45%	4.10%	3.84%	-0.95%	-	-
Horiz. %	184.45%	169.67%	160.03%	107.08%	102.86%	99.05%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	5,694,186	5,704,429	6,247,998	6,411,261	6,080,520	6,214,963	6,373,833	-7.23%
YoY %	-0.18%	-8.70%	-2.55%	5.44%	-2.16%	-2.49%	-	-
Horiz. %	89.34%	89.50%	98.03%	100.59%	95.40%	97.51%	100.00%	-
NOSH	5,810,393	5,704,429	5,433,042	5,298,563	5,287,409	5,094,232	5,099,067	9.08%
YoY %	1.86%	5.00%	2.54%	0.21%	3.79%	-0.09%	-	-
Horiz. %	113.95%	111.87%	106.55%	103.91%	103.69%	99.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	20.41%	23.22%	23.14%	24.49%	27.76%	29.07%	28.70%	-
YoY %	-12.10%	0.35%	-5.51%	-11.78%	-4.51%	1.29%	-	-
Horiz. %	71.11%	80.91%	80.63%	85.33%	96.72%	101.29%	100.00%	-
ROE	15.76%	16.72%	15.75%	16.20%	19.49%	19.52%	18.67%	-
YoY %	-5.74%	6.16%	-2.78%	-16.88%	-0.15%	4.55%	-	-
Horiz. %	84.41%	89.56%	84.36%	86.77%	104.39%	104.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	75.68	72.00	78.29	80.07	80.75	81.93	81.33	-4.68%
YoY %	5.11%	-8.03%	-2.22%	-0.84%	-1.44%	0.74%	-	-
Horiz. %	93.05%	88.53%	96.26%	98.45%	99.29%	100.74%	100.00%	-
EPS	15.45	16.72	18.11	19.61	22.42	23.82	23.34	-24.02%
YoY %	-7.60%	-7.68%	-7.65%	-12.53%	-5.88%	2.06%	-	-
Horiz. %	66.20%	71.64%	77.59%	84.02%	96.06%	102.06%	100.00%	-
DPS	15.06	14.99	15.32	11.10	12.19	12.50	12.34	14.18%
YoY %	0.47%	-2.15%	38.02%	-8.94%	-2.48%	1.30%	-	-
Horiz. %	122.04%	121.47%	124.15%	89.95%	98.78%	101.30%	100.00%	-
NAPS	0.98	1.00	1.15	1.21	1.15	1.22	1.25	-14.96%
YoY %	-2.00%	-13.04%	-4.96%	5.22%	-5.74%	-2.40%	-	-
Horiz. %	78.40%	80.00%	92.00%	96.80%	92.00%	97.60%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,298,563
RPS	53.19	49.68	51.45	51.32	51.65	50.49	50.16	3.98%
YoY %	7.07%	-3.44%	0.25%	-0.64%	2.30%	0.66%	-	-
Horiz. %	106.04%	99.04%	102.57%	102.31%	102.97%	100.66%	100.00%	-
EPS	10.86	11.54	11.91	12.57	14.34	14.68	14.40	-17.13%
YoY %	-5.89%	-3.11%	-5.25%	-12.34%	-2.32%	1.94%	-	-
Horiz. %	75.42%	80.14%	82.71%	87.29%	99.58%	101.94%	100.00%	-
DPS	10.58	10.35	10.07	7.11	7.80	7.69	7.61	24.54%
YoY %	2.22%	2.78%	41.63%	-8.85%	1.43%	1.05%	-	-
Horiz. %	139.03%	136.01%	132.33%	93.43%	102.50%	101.05%	100.00%	-
NAPS	0.6888	0.69	0.7558	0.7755	0.7355	0.7518	0.771	-7.23%
YoY %	-0.17%	-8.71%	-2.54%	5.44%	-2.17%	-2.49%	-	-
Horiz. %	89.34%	89.49%	98.03%	100.58%	95.40%	97.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.92	1.90	1.77	1.85	2.43	2.70	2.39	-
P/RPS	2.54	2.64	2.26	2.31	3.01	3.30	2.94	-9.28%
YoY %	-3.79%	16.81%	-2.16%	-23.26%	-8.79%	12.24%	-	-
Horiz. %	86.39%	89.80%	76.87%	78.57%	102.38%	112.24%	100.00%	-
P/EPS	12.43	11.36	9.77	9.44	10.84	11.34	10.24	13.77%
YoY %	9.42%	16.27%	3.50%	-12.92%	-4.41%	10.74%	-	-
Horiz. %	121.39%	110.94%	95.41%	92.19%	105.86%	110.74%	100.00%	-
EY	8.04	8.80	10.23	10.60	9.23	8.82	9.77	-12.17%
YoY %	-8.64%	-13.98%	-3.49%	14.84%	4.65%	-9.72%	-	-
Horiz. %	82.29%	90.07%	104.71%	108.50%	94.47%	90.28%	100.00%	-
DY	7.84	7.89	8.66	6.00	5.02	4.63	5.16	32.12%
YoY %	-0.63%	-8.89%	44.33%	19.52%	8.42%	-10.27%	-	-
Horiz. %	151.94%	152.91%	167.83%	116.28%	97.29%	89.73%	100.00%	-
P/NAPS	1.96	1.90	1.54	1.53	2.11	2.21	1.91	1.73%
YoY %	3.16%	23.38%	0.65%	-27.49%	-4.52%	15.71%	-	-
Horiz. %	102.62%	99.48%	80.63%	80.10%	110.47%	115.71%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	19/02/09	21/11/08	22/08/08	22/05/08	22/02/08	22/11/07	-
Price	2.09	1.86	1.71	1.78	2.15	2.50	2.55	-
P/RPS	2.76	2.58	2.18	2.22	2.66	3.05	3.14	-8.23%
YoY %	6.98%	18.35%	-1.80%	-16.54%	-12.79%	-2.87%	-	-
Horiz. %	87.90%	82.17%	69.43%	70.70%	84.71%	97.13%	100.00%	-
P/EPS	13.53	11.13	9.44	9.08	9.59	10.50	10.93	15.27%
YoY %	21.56%	17.90%	3.96%	-5.32%	-8.67%	-3.93%	-	-
Horiz. %	123.79%	101.83%	86.37%	83.07%	87.74%	96.07%	100.00%	-
EY	7.39	8.99	10.59	11.01	10.43	9.53	9.15	-13.26%
YoY %	-17.80%	-15.11%	-3.81%	5.56%	9.44%	4.15%	-	-
Horiz. %	80.77%	98.25%	115.74%	120.33%	113.99%	104.15%	100.00%	-
DY	7.21	8.06	8.96	6.23	5.67	5.00	4.84	30.40%
YoY %	-10.55%	-10.04%	43.82%	9.88%	13.40%	3.31%	-	-
Horiz. %	148.97%	166.53%	185.12%	128.72%	117.15%	103.31%	100.00%	-
P/NAPS	2.13	1.86	1.49	1.47	1.87	2.05	2.04	2.91%
YoY %	14.52%	24.83%	1.36%	-21.39%	-8.78%	0.49%	-	-
Horiz. %	104.41%	91.18%	73.04%	72.06%	91.67%	100.49%	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