[YTLPOWR] QoQ TTM Result on 31-Mar-2010 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 10.96%

YoY- -9.42%

Quarter Report

YTLPI3Q31032010 FY2010 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	14,165,377	13,723,474	13,442,917	12,526,306	10,525,817	8,247,816	6,093,394	75.21%
YoY %	3.22%	2.09%	7.32%	19.01%	27.62%	35.36%	-	-
Horiz. %	232.47%	225.22%	220.61%	205.57%	172.74%	135.36%	100.00%	-
PBT	1,792,472	1,780,199	1,717,212	1,609,903	1,520,162	1,459,999	1,386,873	18.59%
YoY %	0.69%	3.67%	6.67%	5.90%	4.12%	5.27%	-	-
Horiz. %	129.25%	128.36%	123.82%	116.08%	109.61%	105.27%	100.00%	-
Tax	-512,701	-500,401	-476,203	-797,157	-787,694	-762,811	-740,279	-21.66%
YoY %	-2.46%	-5.08%	40.26%	-1.20%	-3.26%	-3.04%	-	-
Horiz. %	69.26%	67.60%	64.33%	107.68%	106.41%	103.04%	100.00%	-
NP	1,279,771	1,279,798	1,241,009	812,746	732,468	697,188	646,594	57.44%
YoY %	-0.00%	3.13%	52.69%	10.96%	5.06%	7.82%	-	-
Horiz. %	197.92%	197.93%	191.93%	125.70%	113.28%	107.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,291,824	1,282,946	1,241,135	812,884	732,606	697,326	646,606	58.42%
YoY %	0.69%	3.37%	52.68%	10.96%	5.06%	7.84%	-	-
Horiz. %	199.79%	198.41%	191.95%	125.72%	113.30%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.60%	28.11%	27.73%	49.52%	51.82%	52.25%	53.38%	-
YoY %	1.74%	1.37%	-44.00%	-4.44%	-0.82%	-2.12%	-	-
Horiz. %	53.58%	52.66%	51.95%	92.77%	97.08%	97.88%	100.00%	-
Total Cost	12,885,606	12,443,676	12,201,908	11,713,560	9,793,349	7,550,628	5,446,800	77.26%
YoY %	3.55%	1.98%	4.17%	19.61%	29.70%	38.63%	-	-
Horiz. %	236.57%	228.46%	224.02%	215.05%	179.80%	138.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	20.26%
YoY %	3.77%	7.46%	4.31%	-0.35%	8.60%	4.85%	-	-
Horiz. %	131.99%	127.20%	118.37%	113.48%	113.87%	104.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	794,285	891,861	842,346	821,619	784,158	765,130	789,105	0.43%
YoY %	-10.94%	5.88%	2.52%	4.78%	2.49%	-3.04%	-	-
Horiz. %	100.66%	113.02%	106.75%	104.12%	99.37%	96.96%	100.00%	-
Div Payout %	61.49%	69.52%	67.87%	101.07%	107.04%	109.72%	122.04%	-
YoY %	-11.55%	2.43%	-32.85%	-5.58%	-2.44%	-10.10%	-	-
Horiz. %	50.39%	56.96%	55.61%	82.82%	87.71%	89.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	7,920,458	7,632,782	7,103,162	6,809,345	6,833,019	6,291,954	6,000,666	20.26%
YoY %	3.77%	7.46%	4.31%	-0.35%	8.60%	4.85%	-	-
Horiz. %	131.99%	127.20%	118.37%	113.48%	113.87%	104.85%	100.00%	-
NOSH	7,200,416	7,200,738	7,103,162	6,809,345	6,211,835	5,880,330	6,000,666	12.88%
YoY %	-0.00%	1.37%	4.31%	9.62%	5.64%	-2.01%	-	-
Horiz. %	119.99%	120.00%	118.37%	113.48%	103.52%	97.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	9.03%	9.33%	9.23%	6.49%	6.96%	8.45%	10.61%	-
YoY %	-3.22%	1.08%	42.22%	-6.75%	-17.63%	-20.36%	-	-
Horiz. %	85.11%	87.94%	86.99%	61.17%	65.60%	79.64%	100.00%	-
ROE	16.31%	16.81%	17.47%	11.94%	10.72%	11.08%	10.78%	-
YoY %	-2.97%	-3.78%	46.31%	11.38%	-3.25%	2.78%	-	-
Horiz. %	151.30%	155.94%	162.06%	110.76%	99.44%	102.78%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	196.73	190.58	189.25	183.96	169.45	140.26	101.55	55.21%
YoY %	3.23%	0.70%	2.88%	8.56%	20.81%	38.12%	-	-
Horiz. %	193.73%	187.67%	186.36%	181.15%	166.86%	138.12%	100.00%	-
EPS	17.94	17.82	17.47	11.94	11.79	11.86	10.78	40.30%
YoY %	0.67%	2.00%	46.31%	1.27%	-0.59%	10.02%	-	-
Horiz. %	166.42%	165.31%	162.06%	110.76%	109.37%	110.02%	100.00%	-
DPS	11.03	12.39	11.86	12.07	12.62	13.01	13.15	-11.03%
YoY %	-10.98%	4.47%	-1.74%	-4.36%	-3.00%	-1.06%	-	-
Horiz. %	83.88%	94.22%	90.19%	91.79%	95.97%	98.94%	100.00%	-
NAPS	1.10	1.06	1.00	1.00	1.10	1.07	1.00	6.54%
YoY %	3.77%	6.00%	0.00%	-9.09%	2.80%	7.00%	-	-
Horiz. %	110.00%	106.00%	100.00%	100.00%	110.00%	107.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,809,345
RPS	171.35	166.01	162.61	151.53	127.33	99.77	73.71	75.21%
YoY %	3.22%	2.09%	7.31%	19.01%	27.62%	35.35%	-	-
Horiz. %	232.47%	225.22%	220.61%	205.58%	172.74%	135.35%	100.00%	-
EPS	15.63	15.52	15.01	9.83	8.86	8.44	7.82	58.47%
YoY %	0.71%	3.40%	52.70%	10.95%	4.98%	7.93%	-	-
Horiz. %	199.87%	198.47%	191.94%	125.70%	113.30%	107.93%	100.00%	-
DPS	9.61	10.79	10.19	9.94	9.49	9.26	9.55	0.41%
YoY %	-10.94%	5.89%	2.52%	4.74%	2.48%	-3.04%	-	-
Horiz. %	100.63%	112.98%	106.70%	104.08%	99.37%	96.96%	100.00%	-
NAPS	0.9581	0.9233	0.8592	0.8237	0.8266	0.7611	0.7259	20.26%
YoY %	3.77%	7.46%	4.31%	-0.35%	8.61%	4.85%	-	-
Horiz. %	131.99%	127.19%	118.36%	113.47%	113.87%	104.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.44	2.29	2.21	2.19	2.24	2.17	2.16	-
P/RPS	1.24	1.20	1.17	1.19	1.32	1.55	2.13	-30.21%
YoY %	3.33%	2.56%	-1.68%	-9.85%	-14.84%	-27.23%	-	-
Horiz. %	58.22%	56.34%	54.93%	55.87%	61.97%	72.77%	100.00%	-
P/EPS	13.60	12.85	12.65	18.35	18.99	18.30	20.05	-22.74%
YoY %	5.84%	1.58%	-31.06%	-3.37%	3.77%	-8.73%	-	-
Horiz. %	67.83%	64.09%	63.09%	91.52%	94.71%	91.27%	100.00%	-
EY	7.35	7.78	7.91	5.45	5.27	5.46	4.99	29.36%
YoY %	-5.53%	-1.64%	45.14%	3.42%	-3.48%	9.42%	-	-
Horiz. %	147.29%	155.91%	158.52%	109.22%	105.61%	109.42%	100.00%	-
DY	4.52	5.41	5.37	5.51	5.64	6.00	6.09	-17.98%
YoY %	-16.45%	0.74%	-2.54%	-2.30%	-6.00%	-1.48%	-	-
Horiz. %	74.22%	88.83%	88.18%	90.48%	92.61%	98.52%	100.00%	-
P/NAPS	2.22	2.16	2.21	2.19	2.04	2.03	2.16	1.83%
YoY %	2.78%	-2.26%	0.91%	7.35%	0.49%	-6.02%	-	-
Horiz. %	102.78%	100.00%	102.31%	101.39%	94.44%	93.98%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	20/08/09	-
Price	2.30	2.50	2.29	2.19	2.16	2.20	2.12	-
P/RPS	1.17	1.31	1.21	1.19	1.27	1.57	2.09	-32.00%
YoY %	-10.69%	8.26%	1.68%	-6.30%	-19.11%	-24.88%	-	-
Horiz. %	55.98%	62.68%	57.89%	56.94%	60.77%	75.12%	100.00%	-
P/EPS	12.82	14.03	13.11	18.35	18.31	18.55	19.67	-24.76%
YoY %	-8.62%	7.02%	-28.56%	0.22%	-1.29%	-5.69%	-	-
Horiz. %	65.18%	71.33%	66.65%	93.29%	93.09%	94.31%	100.00%	-
EY	7.80	7.13	7.63	5.45	5.46	5.39	5.08	32.98%
YoY %	9.40%	-6.55%	40.00%	-0.18%	1.30%	6.10%	-	-
Horiz. %	153.54%	140.35%	150.20%	107.28%	107.48%	106.10%	100.00%	-
DY	4.80	4.95	5.18	5.51	5.84	5.91	6.20	-15.64%
YoY %	-3.03%	-4.44%	-5.99%	-5.65%	-1.18%	-4.68%	-	-
Horiz. %	77.42%	79.84%	83.55%	88.87%	94.19%	95.32%	100.00%	-
P/NAPS	2.09	2.36	2.29	2.19	1.96	2.06	2.12	-0.94%
YoY %	-11.44%	3.06%	4.57%	11.73%	-4.85%	-2.83%	-	-
Horiz. %	98.58%	111.32%	108.02%	103.30%	92.45%	97.17%	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