[YTLPOWR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 0.69%

YoY- 76.33%

Quarter Report

YTLPI2Q31122010(FY2011)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	14,814,132	14,662,559	14,150,889	14,165,377	13,723,474	13,442,917	12,526,306	11.82%
YoY %	1.03%	3.62%	-0.10%	3.22%	2.09%	7.32%	-	-
Horiz. %	118.26%	117.05%	112.97%	113.09%	109.56%	107.32%	100.00%	-
PBT	1,472,796	1,556,906	1,789,895	1,792,472	1,780,199	1,717,212	1,609,903	-5.75%
YoY %	-5.40%	-13.02%	-0.14%	0.69%	3.67%	6.67%	-	-
Horiz. %	91.48%	96.71%	111.18%	111.34%	110.58%	106.67%	100.00%	-
Tax	-284,939	-309,444	-507,987	-512,701	-500,401	-476,203	-797,157	-49.60%
YoY %	7.92%	39.08%	0.92%	-2.46%	-5.08%	40.26%	-	-
Horiz. %	35.74%	38.82%	63.72%	64.32%	62.77%	59.74%	100.00%	-
NP	1,187,857	1,247,462	1,281,908	1,279,771	1,279,798	1,241,009	812,746	28.75%
YoY %	-4.78%	-2.69%	0.17%	-0.00%	3.13%	52.69%	-	-
Horiz. %	146.15%	153.49%	157.73%	157.46%	157.47%	152.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,337,459	1,364,168	1,326,081	1,291,824	1,282,946	1,241,135	812,884	39.32%
YoY %	-1.96%	2.87%	2.65%	0.69%	3.37%	52.68%	-	-
Horiz. %	164.53%	167.82%	163.13%	158.92%	157.83%	152.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.35%	19.88%	28.38%	28.60%	28.11%	27.73%	49.52%	-
YoY %	-2.67%	-29.95%	-0.77%	1.74%	1.37%	-44.00%	-	-
Horiz. %	39.08%	40.15%	57.31%	57.75%	56.76%	56.00%	100.00%	-
Total Cost	13,626,275	13,415,097	12,868,981	12,885,606	12,443,676	12,201,908	11,713,560	10.59%
YoY %	1.57%	4.24%	-0.13%	3.55%	1.98%	4.17%	-	-
Horiz. %	116.33%	114.53%	109.86%	110.01%	106.23%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,880,491	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	19.34%
YoY %	22.91%	-11.30%	2.84%	3.77%	7.46%	4.31%	-	-
Horiz. %	130.42%	106.10%	119.62%	116.32%	112.09%	104.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	542,449	676,743	674,452	794,285	891,861	842,346	821,619	-24.15%
YoY %	-19.84%	0.34%	-15.09%	-10.94%	5.88%	2.52%	-	-
Horiz. %	66.02%	82.37%	82.09%	96.67%	108.55%	102.52%	100.00%	-
Div Payout %	40.56%	49.61%	50.86%	61.49%	69.52%	67.87%	101.07%	-
YoY %	-18.24%	-2.46%	-17.29%	-11.55%	2.43%	-32.85%	-	-
Horiz. %	40.13%	49.08%	50.32%	60.84%	68.78%	67.15%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	8,880,491	7,224,992	8,145,481	7,920,458	7,632,782	7,103,162	6,809,345	19.34%
YoY %	22.91%	-11.30%	2.84%	3.77%	7.46%	4.31%	-	-
Horiz. %	130.42%	106.10%	119.62%	116.32%	112.09%	104.31%	100.00%	-
NOSH	7,219,911	7,224,992	7,208,390	7,200,416	7,200,738	7,103,162	6,809,345	3.97%
YoY %	-0.07%	0.23%	0.11%	-0.00%	1.37%	4.31%	-	-
Horiz. %	106.03%	106.10%	105.86%	105.74%	105.75%	104.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	8.02%	8.51%	9.06%	9.03%	9.33%	9.23%	6.49%	-
YoY %	-5.76%	-6.07%	0.33%	-3.22%	1.08%	42.22%	-	-
Horiz. %	123.57%	131.12%	139.60%	139.14%	143.76%	142.22%	100.00%	-
ROE	15.06%	18.88%	16.28%	16.31%	16.81%	17.47%	11.94%	-
YoY %	-20.23%	15.97%	-0.18%	-2.97%	-3.78%	46.31%	-	-
Horiz. %	126.13%	158.12%	136.35%	136.60%	140.79%	146.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	205.18	202.94	196.31	196.73	190.58	189.25	183.96	7.54%
YoY %	1.10%	3.38%	-0.21%	3.23%	0.70%	2.88%	-	-
Horiz. %	111.54%	110.32%	106.71%	106.94%	103.60%	102.88%	100.00%	-
EPS	18.52	18.88	18.40	17.94	17.82	17.47	11.94	33.96%
YoY %	-1.91%	2.61%	2.56%	0.67%	2.00%	46.31%	-	-
Horiz. %	155.11%	158.12%	154.10%	150.25%	149.25%	146.31%	100.00%	-
DPS	7.52	9.39	9.39	11.03	12.39	11.86	12.07	-27.03%
YoY %	-19.91%	0.00%	-14.87%	-10.98%	4.47%	-1.74%	-	-
Horiz. %	62.30%	77.80%	77.80%	91.38%	102.65%	98.26%	100.00%	-
NAPS	1.23	1.00	1.13	1.10	1.06	1.00	1.00	14.78%
YoY %	23.00%	-11.50%	2.73%	3.77%	6.00%	0.00%	-	-
Horiz. %	123.00%	100.00%	113.00%	110.00%	106.00%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,200,416
RPS	179.20	177.37	171.18	171.35	166.01	162.61	151.53	11.81%
YoY %	1.03%	3.62%	-0.10%	3.22%	2.09%	7.31%	-	-
Horiz. %	118.26%	117.05%	112.97%	113.08%	109.56%	107.31%	100.00%	-
EPS	16.18	16.50	16.04	15.63	15.52	15.01	9.83	39.36%
YoY %	-1.94%	2.87%	2.62%	0.71%	3.40%	52.70%	-	-
Horiz. %	164.60%	167.85%	163.17%	159.00%	157.88%	152.70%	100.00%	-
DPS	6.56	8.19	8.16	9.61	10.79	10.19	9.94	-24.17%
YoY %	-19.90%	0.37%	-15.09%	-10.94%	5.89%	2.52%	-	-
Horiz. %	66.00%	82.39%	82.09%	96.68%	108.55%	102.52%	100.00%	-
NAPS	1.0742	0.874	0.9853	0.9581	0.9233	0.8592	0.8237	19.34%
YoY %	22.91%	-11.30%	2.84%	3.77%	7.46%	4.31%	-	-
Horiz. %	130.41%	106.11%	119.62%	116.32%	112.09%	104.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.70	2.20	2.30	2.44	2.29	2.21	2.19	-
P/RPS	0.83	1.08	1.17	1.24	1.20	1.17	1.19	-21.33%
YoY %	-23.15%	-7.69%	-5.65%	3.33%	2.56%	-1.68%	-	-
Horiz. %	69.75%	90.76%	98.32%	104.20%	100.84%	98.32%	100.00%	-
P/EPS	9.18	11.65	12.50	13.60	12.85	12.65	18.35	-36.95%
YoY %	-21.20%	-6.80%	-8.09%	5.84%	1.58%	-31.06%	-	-
Horiz. %	50.03%	63.49%	68.12%	74.11%	70.03%	68.94%	100.00%	-
EY	10.90	8.58	8.00	7.35	7.78	7.91	5.45	58.67%
YoY %	27.04%	7.25%	8.84%	-5.53%	-1.64%	45.14%	-	-
Horiz. %	200.00%	157.43%	146.79%	134.86%	142.75%	145.14%	100.00%	-
DY	4.42	4.27	4.08	4.52	5.41	5.37	5.51	-13.65%
YoY %	3.51%	4.66%	-9.73%	-16.45%	0.74%	-2.54%	-	-
Horiz. %	80.22%	77.50%	74.05%	82.03%	98.19%	97.46%	100.00%	-
P/NAPS	1.38	2.20	2.04	2.22	2.16	2.21	2.19	-26.47%
YoY %	-37.27%	7.84%	-8.11%	2.78%	-2.26%	0.91%	-	-
Horiz. %	63.01%	100.46%	93.15%	101.37%	98.63%	100.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	-
Price	1.80	1.89	2.22	2.30	2.50	2.29	2.19	-
P/RPS	0.88	0.93	1.13	1.17	1.31	1.21	1.19	-18.20%
YoY %	-5.38%	-17.70%	-3.42%	-10.69%	8.26%	1.68%	-	-
Horiz. %	73.95%	78.15%	94.96%	98.32%	110.08%	101.68%	100.00%	-
P/EPS	9.72	10.01	12.07	12.82	14.03	13.11	18.35	-34.50%
YoY %	-2.90%	-17.07%	-5.85%	-8.62%	7.02%	-28.56%	-	-
Horiz. %	52.97%	54.55%	65.78%	69.86%	76.46%	71.44%	100.00%	-
EY	10.29	9.99	8.29	7.80	7.13	7.63	5.45	52.70%
YoY %	3.00%	20.51%	6.28%	9.40%	-6.55%	40.00%	-	-
Horiz. %	188.81%	183.30%	152.11%	143.12%	130.83%	140.00%	100.00%	-
DY	4.18	4.97	4.23	4.80	4.95	5.18	5.51	-16.80%
YoY %	-15.90%	17.49%	-11.87%	-3.03%	-4.44%	-5.99%	-	-
Horiz. %	75.86%	90.20%	76.77%	87.11%	89.84%	94.01%	100.00%	-
P/NAPS	1.46	1.89	1.96	2.09	2.36	2.29	2.19	-23.66%
YoY %	-22.75%	-3.57%	-6.22%	-11.44%	3.06%	4.57%	-	-
Horiz. %	66.67%	86.30%	89.50%	95.43%	107.76%	104.57%	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