[YTLPOWR] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -3.1%

YoY- -21.41%

Quarter Report

YTLPI2Q31122008 [FY2009] [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	8,247,816	6,093,394	4,397,150	4,106,991	4,253,495	4,242,518	4,269,474	55.04%
YoY %	35.36%	38.58%	7.07%	-3.44%	0.26%	-0.63%	-	-
Horiz. %	193.18%	142.72%	102.99%	96.19%	99.63%	99.37%	100.00%	-
PBT	1,459,999	1,386,873	1,211,680	1,257,980	1,313,729	1,385,701	1,359,349	4.87%
YoY %	5.27%	14.46%	-3.68%	-4.24%	-5.19%	1.94%	-	-
Horiz. %	107.40%	102.02%	89.14%	92.54%	96.64%	101.94%	100.00%	-
Tax	-762,811	-740,279	-314,222	-304,309	-329,573	-346,855	-174,032	167.58%
YoY %	-3.04%	-135.59%	-3.26%	7.67%	4.98%	-99.31%	-	-
Horiz. %	438.32%	425.37%	180.55%	174.86%	189.37%	199.31%	100.00%	-
NP	697,188	646,594	897,458	953,671	984,156	1,038,846	1,185,317	-29.77%
YoY %	7.82%	-27.95%	-5.89%	-3.10%	-5.26%	-12.36%	-	-
Horiz. %	58.82%	54.55%	75.71%	80.46%	83.03%	87.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	697,326	646,606	897,458	953,671	984,156	1,038,846	1,185,317	-29.76%
YoY %	7.84%	-27.95%	-5.89%	-3.10%	-5.26%	-12.36%	-	-
Horiz. %	58.83%	54.55%	75.71%	80.46%	83.03%	87.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.25%	53.38%	25.93%	24.19%	25.09%	25.03%	12.80%	-
YoY %	-2.12%	105.86%	7.19%	-3.59%	0.24%	95.55%	-	-
Horiz. %	408.20%	417.03%	202.58%	188.98%	196.02%	195.55%	100.00%	-
Total Cost	7,550,628	5,446,800	3,499,692	3,153,320	3,269,339	3,203,672	3,084,157	81.54%
YoY %	38.63%	55.64%	10.98%	-3.55%	2.05%	3.88%	-	-
Horiz. %	244.82%	176.61%	113.47%	102.24%	106.00%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	6,411,261	6,080,520	2.30%
YoY %	4.85%	5.38%	-0.18%	-8.70%	-2.55%	5.44%	-	-
Horiz. %	103.48%	98.69%	93.65%	93.81%	102.75%	105.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	765,130	789,105	874,988	855,377	832,494	588,007	644,482	12.10%
YoY %	-3.04%	-9.82%	2.29%	2.75%	41.58%	-8.76%	-	-
Horiz. %	118.72%	122.44%	135.77%	132.72%	129.17%	91.24%	100.00%	-
Div Payout %	109.72%	122.04%	97.50%	89.69%	84.59%	56.60%	54.37%	-
YoY %	-10.10%	25.17%	8.71%	6.03%	49.45%	4.10%	-	-
Horiz. %	201.80%	224.46%	179.33%	164.96%	155.58%	104.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	6,291,954	6,000,666	5,694,186	5,704,429	6,247,998	6,411,261	6,080,520	2.30%
YoY %	4.85%	5.38%	-0.18%	-8.70%	-2.55%	5.44%	-	-
Horiz. %	103.48%	98.69%	93.65%	93.81%	102.75%	105.44%	100.00%	-
NOSH	5,880,330	6,000,666	5,810,393	5,704,429	5,433,042	5,298,563	5,287,409	7.33%
YoY %	-2.01%	3.27%	1.86%	5.00%	2.54%	0.21%	-	-
Horiz. %	111.21%	113.49%	109.89%	107.89%	102.75%	100.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	8.45%	10.61%	20.41%	23.22%	23.14%	24.49%	27.76%	-
YoY %	-20.36%	-48.02%	-12.10%	0.35%	-5.51%	-11.78%	-	-
Horiz. %	30.44%	38.22%	73.52%	83.65%	83.36%	88.22%	100.00%	-
ROE	11.08%	10.78%	15.76%	16.72%	15.75%	16.20%	19.49%	-
YoY %	2.78%	-31.60%	-5.74%	6.16%	-2.78%	-16.88%	-	-
Horiz. %	56.85%	55.31%	80.86%	85.79%	80.81%	83.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	140.26	101.55	75.68	72.00	78.29	80.07	80.75	44.44%
YoY %	38.12%	34.18%	5.11%	-8.03%	-2.22%	-0.84%	-	-
Horiz. %	173.70%	125.76%	93.72%	89.16%	96.95%	99.16%	100.00%	-
EPS	11.86	10.78	15.45	16.72	18.11	19.61	22.42	-34.56%
YoY %	10.02%	-30.23%	-7.60%	-7.68%	-7.65%	-12.53%	-	-
Horiz. %	52.90%	48.08%	68.91%	74.58%	80.78%	87.47%	100.00%	-
DPS	13.01	13.15	15.06	14.99	15.32	11.10	12.19	4.43%
YoY %	-1.06%	-12.68%	0.47%	-2.15%	38.02%	-8.94%	-	-
Horiz. %	106.73%	107.88%	123.54%	122.97%	125.68%	91.06%	100.00%	-
NAPS	1.07	1.00	0.98	1.00	1.15	1.21	1.15	-4.68%
YoY %	7.00%	2.04%	-2.00%	-13.04%	-4.96%	5.22%	-	-
Horiz. %	93.04%	86.96%	85.22%	86.96%	100.00%	105.22%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,704,429
RPS	99.77	73.71	53.19	49.68	51.45	51.32	51.65	55.04%
YoY %	35.35%	38.58%	7.07%	-3.44%	0.25%	-0.64%	-	-
Horiz. %	193.17%	142.71%	102.98%	96.19%	99.61%	99.36%	100.00%	-
EPS	8.44	7.82	10.86	11.54	11.91	12.57	14.34	-29.74%
YoY %	7.93%	-27.99%	-5.89%	-3.11%	-5.25%	-12.34%	-	-
Horiz. %	58.86%	54.53%	75.73%	80.47%	83.05%	87.66%	100.00%	-
DPS	9.26	9.55	10.58	10.35	10.07	7.11	7.80	12.10%
YoY %	-3.04%	-9.74%	2.22%	2.78%	41.63%	-8.85%	-	-
Horiz. %	118.72%	122.44%	135.64%	132.69%	129.10%	91.15%	100.00%	-
NAPS	0.7611	0.7259	0.6888	0.69	0.7558	0.7755	0.7355	2.30%
YoY %	4.85%	5.39%	-0.17%	-8.71%	-2.54%	5.44%	-	-
Horiz. %	103.48%	98.69%	93.65%	93.81%	102.76%	105.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.17	2.16	1.92	1.90	1.77	1.85	2.43	-
P/RPS	1.55	2.13	2.54	2.64	2.26	2.31	3.01	-35.72%
YoY %	-27.23%	-16.14%	-3.79%	16.81%	-2.16%	-23.26%	-	-
Horiz. %	51.50%	70.76%	84.39%	87.71%	75.08%	76.74%	100.00%	-
P/EPS	18.30	20.05	12.43	11.36	9.77	9.44	10.84	41.73%
YoY %	-8.73%	61.30%	9.42%	16.27%	3.50%	-12.92%	-	-
Horiz. %	168.82%	184.96%	114.67%	104.80%	90.13%	87.08%	100.00%	-
EY	5.46	4.99	8.04	8.80	10.23	10.60	9.23	-29.50%
YoY %	9.42%	-37.94%	-8.64%	-13.98%	-3.49%	14.84%	-	-
Horiz. %	59.15%	54.06%	87.11%	95.34%	110.83%	114.84%	100.00%	-
DY	6.00	6.09	7.84	7.89	8.66	6.00	5.02	12.61%
YoY %	-1.48%	-22.32%	-0.63%	-8.89%	44.33%	19.52%	-	-
Horiz. %	119.52%	121.31%	156.18%	157.17%	172.51%	119.52%	100.00%	-
P/NAPS	2.03	2.16	1.96	1.90	1.54	1.53	2.11	-2.54%
YoY %	-6.02%	10.20%	3.16%	23.38%	0.65%	-27.49%	-	-
Horiz. %	96.21%	102.37%	92.89%	90.05%	72.99%	72.51%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	20/08/09	21/05/09	19/02/09	21/11/08	22/08/08	22/05/08	-
Price	2.20	2.12	2.09	1.86	1.71	1.78	2.15	-
P/RPS	1.57	2.09	2.76	2.58	2.18	2.22	2.66	-29.61%
YoY %	-24.88%	-24.28%	6.98%	18.35%	-1.80%	-16.54%	-	-
Horiz. %	59.02%	78.57%	103.76%	96.99%	81.95%	83.46%	100.00%	-
P/EPS	18.55	19.67	13.53	11.13	9.44	9.08	9.59	55.18%
YoY %	-5.69%	45.38%	21.56%	17.90%	3.96%	-5.32%	-	-
Horiz. %	193.43%	205.11%	141.08%	116.06%	98.44%	94.68%	100.00%	-
EY	5.39	5.08	7.39	8.99	10.59	11.01	10.43	-35.57%
YoY %	6.10%	-31.26%	-17.80%	-15.11%	-3.81%	5.56%	-	-
Horiz. %	51.68%	48.71%	70.85%	86.19%	101.53%	105.56%	100.00%	-
DY	5.91	6.20	7.21	8.06	8.96	6.23	5.67	2.79%
YoY %	-4.68%	-14.01%	-10.55%	-10.04%	43.82%	9.88%	-	-
Horiz. %	104.23%	109.35%	127.16%	142.15%	158.02%	109.88%	100.00%	-
P/NAPS	2.06	2.12	2.13	1.86	1.49	1.47	1.87	6.65%
YoY %	-2.83%	-0.47%	14.52%	24.83%	1.36%	-21.39%	-	-
Horiz. %	110.16%	113.37%	113.90%	99.47%	79.68%	78.61%	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