[YTLPOWR] QoQ TTM Result on 31-Mar-2008 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -2.32%

YoY- 17.13%

Quarter Report

YTLPI3Q31032008- FY2008 - Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	4,106,991	4,253,495	4,242,518	4,269,474	4,173,602	4,146,998	4,068,008	0.63%
YoY %	-3.44%	0.26%	-0.63%	2.30%	0.64%	1.94%	-	-
Horiz. %	100.96%	104.56%	104.29%	104.95%	102.60%	101.94%	100.00%	-
PBT	1,257,980	1,313,729	1,385,701	1,359,349	1,382,027	1,328,602	1,296,757	-1.99%
YoY %	-4.24%	-5.19%	1.94%	-1.64%	4.02%	2.46%	-	-
Horiz. %	97.01%	101.31%	106.86%	104.83%	106.58%	102.46%	100.00%	-
Tax	-304,309	-329,573	-346,855	-174,032	-168,581	-138,466	-121,108	84.30%
YoY %	7.67%	4.98%	-99.31%	-3.23%	-21.75%	-14.33%	-	-
Horiz. %	251.27%	272.13%	286.40%	143.70%	139.20%	114.33%	100.00%	-
NP	953,671	984,156	1,038,846	1,185,317	1,213,446	1,190,136	1,175,649	-12.96%
YoY %	-3.10%	-5.26%	-12.36%	-2.32%	1.96%	1.23%	-	-
Horiz. %	81.12%	83.71%	88.36%	100.82%	103.21%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	953,671	984,156	1,038,846	1,185,317	1,213,446	1,190,136	1,175,649	-12.96%
YoY %	-3.10%	-5.26%	-12.36%	-2.32%	1.96%	1.23%	-	-
Horiz. %	81.12%	83.71%	88.36%	100.82%	103.21%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	25.09%	25.03%	12.80%	12.20%	10.42%	9.34%	-
YoY %	-3.59%	0.24%	95.55%	4.92%	17.08%	11.56%	-	-
Horiz. %	258.99%	268.63%	267.99%	137.04%	130.62%	111.56%	100.00%	-
Total Cost	3,153,320	3,269,339	3,203,672	3,084,157	2,960,156	2,956,862	2,892,359	5.90%
YoY %	-3.55%	2.05%	3.88%	4.19%	0.11%	2.23%	-	-
Horiz. %	109.02%	113.03%	110.76%	106.63%	102.34%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,704,429	6,247,998	6,411,261	6,080,520	6,214,963	6,373,833	5,103,421	7.66%
YoY %	-8.70%	-2.55%	5.44%	-2.16%	-2.49%	24.89%	-	-
Horiz. %	111.78%	122.43%	125.63%	119.15%	121.78%	124.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	855,377	832,494	588,007	644,482	635,386	629,135	629,135	22.61%
YoY %	2.75%	41.58%	-8.76%	1.43%	0.99%	0.00%	-	-
Horiz. %	135.96%	132.32%	93.46%	102.44%	100.99%	100.00%	100.00%	-
Div Payout %	89.69%	84.59%	56.60%	54.37%	52.36%	52.86%	53.51%	-
YoY %	6.03%	49.45%	4.10%	3.84%	-0.95%	-1.21%	-	-
Horiz. %	167.61%	158.08%	105.77%	101.61%	97.85%	98.79%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	5,704,429	6,247,998	6,411,261	6,080,520	6,214,963	6,373,833	5,103,421	7.66%
YoY %	-8.70%	-2.55%	5.44%	-2.16%	-2.49%	24.89%	-	-
Horiz. %	111.78%	122.43%	125.63%	119.15%	121.78%	124.89%	100.00%	-
NOSH	5,704,429	5,433,042	5,298,563	5,287,409	5,094,232	5,099,067	5,103,421	7.66%
YoY %	5.00%	2.54%	0.21%	3.79%	-0.09%	-0.09%	-	-
Horiz. %	111.78%	106.46%	103.82%	103.61%	99.82%	99.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	23.22%	23.14%	24.49%	27.76%	29.07%	28.70%	28.90%	-
YoY %	0.35%	-5.51%	-11.78%	-4.51%	1.29%	-0.69%	-	-
Horiz. %	80.35%	80.07%	84.74%	96.06%	100.59%	99.31%	100.00%	-
ROE	16.72%	15.75%	16.20%	19.49%	19.52%	18.67%	23.04%	-
YoY %	6.16%	-2.78%	-16.88%	-0.15%	4.55%	-18.97%	-	-
Horiz. %	72.57%	68.36%	70.31%	84.59%	84.72%	81.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	72.00	78.29	80.07	80.75	81.93	81.33	79.71	-6.52%
YoY %	-8.03%	-2.22%	-0.84%	-1.44%	0.74%	2.03%	-	-
Horiz. %	90.33%	98.22%	100.45%	101.30%	102.79%	102.03%	100.00%	-
EPS	16.72	18.11	19.61	22.42	23.82	23.34	23.04	-19.16%
YoY %	-7.68%	-7.65%	-12.53%	-5.88%	2.06%	1.30%	-	-
Horiz. %	72.57%	78.60%	85.11%	97.31%	103.39%	101.30%	100.00%	-
DPS	14.99	15.32	11.10	12.19	12.50	12.34	12.33	13.84%
YoY %	-2.15%	38.02%	-8.94%	-2.48%	1.30%	0.08%	-	-
Horiz. %	121.57%	124.25%	90.02%	98.86%	101.38%	100.08%	100.00%	-
NAPS	1.00	1.15	1.21	1.15	1.22	1.25	1.00	0.00%
YoY %	-13.04%	-4.96%	5.22%	-5.74%	-2.40%	25.00%	-	-
Horiz. %	100.00%	115.00%	121.00%	115.00%	122.00%	125.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,287,409
RPS	49.68	51.45	51.32	51.64	50.48	50.16	49.21	0.63%
YoY %	-3.44%	0.25%	-0.62%	2.30%	0.64%	1.93%	-	-
Horiz. %	100.96%	104.55%	104.29%	104.94%	102.58%	101.93%	100.00%	-
EPS	11.54	11.90	12.57	14.34	14.68	14.40	14.22	-12.94%
YoY %	-3.03%	-5.33%	-12.34%	-2.32%	1.94%	1.27%	-	-
Horiz. %	81.15%	83.68%	88.40%	100.84%	103.23%	101.27%	100.00%	-
DPS	10.35	10.07	7.11	7.80	7.69	7.61	7.61	22.64%
YoY %	2.78%	41.63%	-8.85%	1.43%	1.05%	0.00%	-	-
Horiz. %	136.01%	132.33%	93.43%	102.50%	101.05%	100.00%	100.00%	-
NAPS	0.69	0.7557	0.7755	0.7355	0.7518	0.771	0.6173	7.66%
YoY %	-8.69%	-2.55%	5.44%	-2.17%	-2.49%	24.90%	-	-
Horiz. %	111.78%	122.42%	125.63%	119.15%	121.79%	124.90%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.90	1.77	1.85	2.43	2.70	2.39	2.37	-
P/RPS	2.64	2.26	2.31	3.01	3.30	2.94	2.97	-7.51%
YoY %	16.81%	-2.16%	-23.26%	-8.79%	12.24%	-1.01%	-	-
Horiz. %	88.89%	76.09%	77.78%	101.35%	111.11%	98.99%	100.00%	-
P/EPS	11.36	9.77	9.44	10.84	11.34	10.24	10.29	6.78%
YoY %	16.27%	3.50%	-12.92%	-4.41%	10.74%	-0.49%	-	-
Horiz. %	110.40%	94.95%	91.74%	105.34%	110.20%	99.51%	100.00%	-
EY	8.80	10.23	10.60	9.23	8.82	9.77	9.72	-6.38%
YoY %	-13.98%	-3.49%	14.84%	4.65%	-9.72%	0.51%	-	-
Horiz. %	90.53%	105.25%	109.05%	94.96%	90.74%	100.51%	100.00%	-
DY	7.89	8.66	6.00	5.02	4.63	5.16	5.20	31.87%
YoY %	-8.89%	44.33%	19.52%	8.42%	-10.27%	-0.77%	-	-
Horiz. %	151.73%	166.54%	115.38%	96.54%	89.04%	99.23%	100.00%	-
P/NAPS	1.90	1.54	1.53	2.11	2.21	1.91	2.37	-13.64%
YoY %	23.38%	0.65%	-27.49%	-4.52%	15.71%	-19.41%	-	-
Horiz. %	80.17%	64.98%	64.56%	89.03%	93.25%	80.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	21/11/08	22/08/08	22/05/08	22/02/08	22/11/07	23/08/07	-
Price	1.86	1.71	1.78	2.15	2.50	2.55	2.29	-
P/RPS	2.58	2.18	2.22	2.66	3.05	3.14	2.87	-6.82%
YoY %	18.35%	-1.80%	-16.54%	-12.79%	-2.87%	9.41%	-	-
Horiz. %	89.90%	75.96%	77.35%	92.68%	106.27%	109.41%	100.00%	-
P/EPS	11.13	9.44	9.08	9.59	10.50	10.93	9.94	7.79%
YoY %	17.90%	3.96%	-5.32%	-8.67%	-3.93%	9.96%	-	-
Horiz. %	111.97%	94.97%	91.35%	96.48%	105.63%	109.96%	100.00%	-
EY	8.99	10.59	11.01	10.43	9.53	9.15	10.06	-7.19%
YoY %	-15.11%	-3.81%	5.56%	9.44%	4.15%	-9.05%	-	-
Horiz. %	89.36%	105.27%	109.44%	103.68%	94.73%	90.95%	100.00%	-
DY	8.06	8.96	6.23	5.67	5.00	4.84	5.38	30.76%
YoY %	-10.04%	43.82%	9.88%	13.40%	3.31%	-10.04%	-	-
Horiz. %	149.81%	166.54%	115.80%	105.39%	92.94%	89.96%	100.00%	-
P/NAPS	1.86	1.49	1.47	1.87	2.05	2.04	2.29	-12.89%
YoY %	24.83%	1.36%	-21.39%	-8.78%	0.49%	-10.92%	-	-
Horiz. %	81.22%	65.07%	64.19%	81.66%	89.52%	89.08%	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