[YTLPOWR] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 5.06%

YoY- -23.18%

Quarter Report

YTLPI2Q31122009 FY2010 Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	13,723,474	13,442,917	12,526,306	10,525,817	8,247,816	6,093,394	4,397,150	113.41%
YoY %	2.09%	7.32%	19.01%	27.62%	35.36%	38.58%	-	-
Horiz. %	312.10%	305.72%	284.87%	239.38%	187.57%	138.58%	100.00%	-
PBT	1,780,199	1,717,212	1,609,903	1,520,162	1,459,999	1,386,873	1,211,680	29.20%
YoY %	3.67%	6.67%	5.90%	4.12%	5.27%	14.46%	-	-
Horiz. %	146.92%	141.72%	132.87%	125.46%	120.49%	114.46%	100.00%	-
Tax	-500,401	-476,203	-797,157	-787,694	-762,811	-740,279	-314,222	36.33%
YoY %	-5.08%	40.26%	-1.20%	-3.26%	-3.04%	-135.59%	-	-
Horiz. %	159.25%	151.55%	253.69%	250.68%	242.76%	235.59%	100.00%	-
NP	1,279,798	1,241,009	812,746	732,468	697,188	646,594	897,458	26.66%
YoY %	3.13%	52.69%	10.96%	5.06%	7.82%	-27.95%	-	-
Horiz. %	142.60%	138.28%	90.56%	81.62%	77.68%	72.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,282,946	1,241,135	812,884	732,606	697,326	646,606	897,458	26.87%
YoY %	3.37%	52.68%	10.96%	5.06%	7.84%	-27.95%	-	-
Horiz. %	142.95%	138.29%	90.58%	81.63%	77.70%	72.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.11%	27.73%	49.52%	51.82%	52.25%	53.38%	25.93%	-
YoY %	1.37%	-44.00%	-4.44%	-0.82%	-2.12%	105.86%	-	-
Horiz. %	108.41%	106.94%	190.98%	199.85%	201.50%	205.86%	100.00%	-
Total Cost	12,443,676	12,201,908	11,713,560	9,793,349	7,550,628	5,446,800	3,499,692	132.77%
YoY %	1.98%	4.17%	19.61%	29.70%	38.63%	55.64%	-	-
Horiz. %	355.56%	348.66%	334.70%	279.83%	215.75%	155.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	21.55%
YoY %	7.46%	4.31%	-0.35%	8.60%	4.85%	5.38%	-	-
Horiz. %	134.05%	124.74%	119.58%	120.00%	110.50%	105.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	891,861	842,346	821,619	784,158	765,130	789,105	874,988	1.28%
YoY %	5.88%	2.52%	4.78%	2.49%	-3.04%	-9.82%	-	-
Horiz. %	101.93%	96.27%	93.90%	89.62%	87.44%	90.18%	100.00%	-
Div Payout %	69.52%	67.87%	101.07%	107.04%	109.72%	122.04%	97.50%	-
YoY %	2.43%	-32.85%	-5.58%	-2.44%	-10.10%	25.17%	-	-
Horiz. %	71.30%	69.61%	103.66%	109.78%	112.53%	125.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	5,694,186	21.55%
YoY %	7.46%	4.31%	-0.35%	8.60%	4.85%	5.38%	-	-
Horiz. %	134.05%	124.74%	119.58%	120.00%	110.50%	105.38%	100.00%	-
NOSH	7,200,738	7,103,162	6,809,345	6,211,835	5,880,330	6,000,666	5,810,393	15.36%
YoY %	1.37%	4.31%	9.62%	5.64%	-2.01%	3.27%	-	-
Horiz. %	123.93%	122.25%	117.19%	106.91%	101.20%	103.27%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	9.33%	9.23%	6.49%	6.96%	8.45%	10.61%	20.41%	-
YoY %	1.08%	42.22%	-6.75%	-17.63%	-20.36%	-48.02%	-	-
Horiz. %	45.71%	45.22%	31.80%	34.10%	41.40%	51.98%	100.00%	-
ROE	16.81%	17.47%	11.94%	10.72%	11.08%	10.78%	15.76%	-
YoY %	-3.78%	46.31%	11.38%	-3.25%	2.78%	-31.60%	-	-
Horiz. %	106.66%	110.85%	75.76%	68.02%	70.30%	68.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	190.58	189.25	183.96	169.45	140.26	101.55	75.68	84.99%
YoY %	0.70%	2.88%	8.56%	20.81%	38.12%	34.18%	-	-
Horiz. %	251.82%	250.07%	243.08%	223.90%	185.33%	134.18%	100.00%	-
EPS	17.82	17.47	11.94	11.79	11.86	10.78	15.45	9.97%
YoY %	2.00%	46.31%	1.27%	-0.59%	10.02%	-30.23%	-	-
Horiz. %	115.34%	113.07%	77.28%	76.31%	76.76%	69.77%	100.00%	-
DPS	12.39	11.86	12.07	12.62	13.01	13.15	15.06	-12.18%
YoY %	4.47%	-1.74%	-4.36%	-3.00%	-1.06%	-12.68%	-	-
Horiz. %	82.27%	78.75%	80.15%	83.80%	86.39%	87.32%	100.00%	-
NAPS	1.06	1.00	1.00	1.10	1.07	1.00	0.98	5.36%
YoY %	6.00%	0.00%	-9.09%	2.80%	7.00%	2.04%	-	-
Horiz. %	108.16%	102.04%	102.04%	112.24%	109.18%	102.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,211,835
RPS	166.01	162.61	151.53	127.33	99.77	73.71	53.19	113.42%
YoY %	2.09%	7.31%	19.01%	27.62%	35.35%	38.58%	-	-
Horiz. %	312.11%	305.72%	284.88%	239.39%	187.57%	138.58%	100.00%	-
EPS	15.52	15.01	9.83	8.86	8.44	7.82	10.86	26.84%
YoY %	3.40%	52.70%	10.95%	4.98%	7.93%	-27.99%	-	-
Horiz. %	142.91%	138.21%	90.52%	81.58%	77.72%	72.01%	100.00%	-
DPS	10.79	10.19	9.94	9.49	9.26	9.55	10.58	1.31%
YoY %	5.89%	2.52%	4.74%	2.48%	-3.04%	-9.74%	-	-
Horiz. %	101.98%	96.31%	93.95%	89.70%	87.52%	90.26%	100.00%	-
NAPS	0.9233	0.8592	0.8237	0.8266	0.7611	0.7259	0.6888	21.55%
YoY %	7.46%	4.31%	-0.35%	8.61%	4.85%	5.39%	-	-
Horiz. %	134.04%	124.74%	119.58%	120.01%	110.50%	105.39%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.29	2.21	2.19	2.24	2.17	2.16	1.92	-
P/RPS	1.20	1.17	1.19	1.32	1.55	2.13	2.54	-39.31%
YoY %	2.56%	-1.68%	-9.85%	-14.84%	-27.23%	-16.14%	-	-
Horiz. %	47.24%	46.06%	46.85%	51.97%	61.02%	83.86%	100.00%	-
P/EPS	12.85	12.65	18.35	18.99	18.30	20.05	12.43	2.23%
YoY %	1.58%	-31.06%	-3.37%	3.77%	-8.73%	61.30%	-	-
Horiz. %	103.38%	101.77%	147.63%	152.78%	147.22%	161.30%	100.00%	-
EY	7.78	7.91	5.45	5.27	5.46	4.99	8.04	-2.16%
YoY %	-1.64%	45.14%	3.42%	-3.48%	9.42%	-37.94%	-	-
Horiz. %	96.77%	98.38%	67.79%	65.55%	67.91%	62.06%	100.00%	-
DY	5.41	5.37	5.51	5.64	6.00	6.09	7.84	-21.89%
YoY %	0.74%	-2.54%	-2.30%	-6.00%	-1.48%	-22.32%	-	-
Horiz. %	69.01%	68.49%	70.28%	71.94%	76.53%	77.68%	100.00%	-
P/NAPS	2.16	2.21	2.19	2.04	2.03	2.16	1.96	6.68%
YoY %	-2.26%	0.91%	7.35%	0.49%	-6.02%	10.20%	-	-
Horiz. %	110.20%	112.76%	111.73%	104.08%	103.57%	110.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	21/05/09	-
Price	2.50	2.29	2.19	2.16	2.20	2.12	2.09	-
P/RPS	1.31	1.21	1.19	1.27	1.57	2.09	2.76	-39.12%
YoY %	8.26%	1.68%	-6.30%	-19.11%	-24.88%	-24.28%	-	-
Horiz. %	47.46%	43.84%	43.12%	46.01%	56.88%	75.72%	100.00%	-
P/EPS	14.03	13.11	18.35	18.31	18.55	19.67	13.53	2.44%
YoY %	7.02%	-28.56%	0.22%	-1.29%	-5.69%	45.38%	-	-
Horiz. %	103.70%	96.90%	135.62%	135.33%	137.10%	145.38%	100.00%	-
EY	7.13	7.63	5.45	5.46	5.39	5.08	7.39	-2.35%
YoY %	-6.55%	40.00%	-0.18%	1.30%	6.10%	-31.26%	-	-
Horiz. %	96.48%	103.25%	73.75%	73.88%	72.94%	68.74%	100.00%	-
DY	4.95	5.18	5.51	5.84	5.91	6.20	7.21	-22.15%
YoY %	-4.44%	-5.99%	-5.65%	-1.18%	-4.68%	-14.01%	-	-
Horiz. %	68.65%	71.84%	76.42%	81.00%	81.97%	85.99%	100.00%	-
P/NAPS	2.36	2.29	2.19	1.96	2.06	2.12	2.13	7.06%
YoY %	3.06%	4.57%	11.73%	-4.85%	-2.83%	-0.47%	-	-
Horiz. %	110.80%	107.51%	102.82%	92.02%	96.71%	99.53%	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