[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -30.55%

YoY- -23.27%

Quarter Report

YTLPI1Q30092008(FY2009)Final(Amended).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	14,543,408	13,937,116	12,814,888	4,197,200	4,153,292	3,837,332	3,706,892	25.57%
YoY %	4.35%	8.76%	205.32%	1.06%	8.23%	3.52%	-	-
Horiz. %	392.33%	375.98%	345.70%	113.23%	112.04%	103.52%	100.00%	-
PBT	1,191,204	1,527,644	1,275,696	983,192	1,271,080	1,143,700	997,228	3.00%
YoY %	-22.02%	19.75%	29.75%	-22.65%	11.14%	14.69%	-	-
Horiz. %	119.45%	153.19%	127.92%	98.59%	127.46%	114.69%	100.00%	-
Tax	-350,584	-448,604	-351,812	-261,684	-330,812	-261,380	-283,164	3.62%
YoY %	21.85%	-27.51%	-34.44%	20.90%	-26.56%	7.69%	-	-
Horiz. %	123.81%	158.43%	124.24%	92.41%	116.83%	92.31%	100.00%	-
NP	840,620	1,079,040	923,884	721,508	940,268	882,320	714,064	2.75%
YoY %	-22.10%	16.79%	28.05%	-23.27%	6.57%	23.56%	-	-
Horiz. %	117.72%	151.11%	129.38%	101.04%	131.68%	123.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	984,796	1,091,632	924,388	721,508	940,268	882,320	714,064	5.50%
YoY %	-9.79%	18.09%	28.12%	-23.27%	6.57%	23.56%	-	-
Horiz. %	137.91%	152.88%	129.45%	101.04%	131.68%	123.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.43%	29.37%	27.58%	26.62%	26.03%	22.85%	28.40%	-
YoY %	0.20%	6.49%	3.61%	2.27%	13.92%	-19.54%	-	-
Horiz. %	103.63%	103.42%	97.11%	93.73%	91.65%	80.46%	100.00%	-
Total Cost	13,702,788	12,858,076	11,891,004	3,475,692	3,213,024	2,955,012	2,992,828	28.84%
YoY %	6.57%	8.13%	242.12%	8.18%	8.73%	-1.26%	-	-
Horiz. %	457.85%	429.63%	397.32%	116.13%	107.36%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,880,491	7,632,782	6,291,954	6,247,998	6,373,833	5,993,488	4,873,004	10.51%
YoY %	16.35%	21.31%	0.70%	-1.97%	6.35%	22.99%	-	-
Horiz. %	182.24%	156.63%	129.12%	128.22%	130.80%	122.99%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	542,937	1,080,110	882,049	977,947	-	-	-	-
YoY %	-49.73%	22.45%	-9.81%	0.00%	-	-	-	-
Horiz. %	55.52%	110.45%	90.19%	100.00%	-	-	-	-
Div Payout %	55.13%	98.94%	95.42%	135.54%	-	-	-	-
YoY %	-44.28%	3.69%	-29.60%	0.00%	-	-	-	-
Horiz. %	40.67%	73.00%	70.40%	100.00%	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	8,880,491	7,632,782	6,291,954	6,247,998	6,373,833	5,993,488	4,873,004	10.51%
YoY %	16.35%	21.31%	0.70%	-1.97%	6.35%	22.99%	-	-
Horiz. %	182.24%	156.63%	129.12%	128.22%	130.80%	122.99%	100.00%	-
NOSH	7,219,911	7,200,738	5,880,330	5,433,042	5,099,067	4,912,695	4,824,756	6.94%
YoY %	0.27%	22.45%	8.23%	6.55%	3.79%	1.82%	-	-
Horiz. %	149.64%	149.25%	121.88%	112.61%	105.69%	101.82%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.78%	7.74%	7.21%	17.19%	22.64%	22.99%	19.26%	-
YoY %	-25.32%	7.35%	-58.06%	-24.07%	-1.52%	19.37%	-	-
Horiz. %	30.01%	40.19%	37.44%	89.25%	117.55%	119.37%	100.00%	-
ROE	11.09%	14.30%	14.69%	11.55%	14.75%	14.72%	14.65%	-
YoY %	-22.45%	-2.65%	27.19%	-21.69%	0.20%	0.48%	-	-
Horiz. %	75.70%	97.61%	100.27%	78.84%	100.68%	100.48%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	201.43	193.55	217.93	77.25	81.45	78.11	76.83	17.41%
YoY %	4.07%	-11.19%	182.11%	-5.16%	4.28%	1.67%	-	-
Horiz. %	262.18%	251.92%	283.65%	100.55%	106.01%	101.67%	100.00%	-
EPS	13.64	15.16	15.72	13.28	18.44	17.96	14.80	-1.35%
YoY %	-10.03%	-3.56%	18.37%	-27.98%	2.67%	21.35%	-	-
Horiz. %	92.16%	102.43%	106.22%	89.73%	124.59%	121.35%	100.00%	-
DPS	7.52	15.00	15.00	18.00	0.00	0.00	0.00	-
YoY %	-49.87%	0.00%	-16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	41.78%	83.33%	83.33%	100.00%	-	-	-	-
NAPS	1.23	1.06	1.07	1.15	1.25	1.22	1.01	3.33%
YoY %	16.04%	-0.93%	-6.96%	-8.00%	2.46%	20.79%	-	-
Horiz. %	121.78%	104.95%	105.94%	113.86%	123.76%	120.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 5,433,042
RPS	175.93	168.59	155.02	50.77	50.24	46.42	44.84	25.57%
YoY %	4.35%	8.75%	205.34%	1.05%	8.23%	3.52%	-	-
Horiz. %	392.35%	375.98%	345.72%	113.22%	112.04%	103.52%	100.00%	-
EPS	11.91	13.21	11.18	8.73	11.37	10.67	8.64	5.49%
YoY %	-9.84%	18.16%	28.06%	-23.22%	6.56%	23.50%	-	-
Horiz. %	137.85%	152.89%	129.40%	101.04%	131.60%	123.50%	100.00%	-
DPS	6.57	13.07	10.67	11.83	0.00	0.00	0.00	-
YoY %	-49.73%	22.49%	-9.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.54%	110.48%	90.19%	100.00%	-	-	-	-
NAPS	1.0742	0.9233	0.7611	0.7558	0.771	0.725	0.5895	10.51%
YoY %	16.34%	21.31%	0.70%	-1.97%	6.34%	22.99%	-	-
Horiz. %	182.22%	156.62%	129.11%	128.21%	130.79%	122.99%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.70	2.29	2.17	1.77	2.39	1.96	2.16	-
P/RPS	0.84	1.18	1.00	2.29	2.93	2.51	2.81	-18.22%
YoY %	-28.81%	18.00%	-56.33%	-21.84%	16.73%	-10.68%	-	-
Horiz. %	29.89%	41.99%	35.59%	81.49%	104.27%	89.32%	100.00%	-
P/EPS	12.46	15.11	13.80	13.33	12.96	10.91	14.59	-2.59%
YoY %	-17.54%	9.49%	3.53%	2.85%	18.79%	-25.22%	-	-
Horiz. %	85.40%	103.56%	94.59%	91.36%	88.83%	74.78%	100.00%	-
EY	8.02	6.62	7.24	7.50	7.72	9.16	6.85	2.66%
YoY %	21.15%	-8.56%	-3.47%	-2.85%	-15.72%	33.72%	-	-
Horiz. %	117.08%	96.64%	105.69%	109.49%	112.70%	133.72%	100.00%	-
DY	4.42	6.55	6.91	10.17	0.00	0.00	0.00	-
YoY %	-32.52%	-5.21%	-32.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	43.46%	64.41%	67.94%	100.00%	-	-	-	-
P/NAPS	1.38	2.16	2.03	1.54	1.91	1.61	2.14	-7.04%
YoY %	-36.11%	6.40%	31.82%	-19.37%	18.63%	-24.77%	-	-
Horiz. %	64.49%	100.93%	94.86%	71.96%	89.25%	75.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	25/11/10	19/11/09	21/11/08	22/11/07	23/11/06	24/11/05	-
Price	1.80	2.50	2.20	1.71	2.55	2.27	2.22	-
P/RPS	0.89	1.29	1.01	2.21	3.13	2.91	2.89	-17.81%
YoY %	-31.01%	27.72%	-54.30%	-29.39%	7.56%	0.69%	-	-
Horiz. %	30.80%	44.64%	34.95%	76.47%	108.30%	100.69%	100.00%	-
P/EPS	13.20	16.49	13.99	12.88	13.83	12.64	15.00	-2.10%
YoY %	-19.95%	17.87%	8.62%	-6.87%	9.41%	-15.73%	-	-
Horiz. %	88.00%	109.93%	93.27%	85.87%	92.20%	84.27%	100.00%	-
EY	7.58	6.06	7.15	7.77	7.23	7.91	6.67	2.15%
YoY %	25.08%	-15.24%	-7.98%	7.47%	-8.60%	18.59%	-	-
Horiz. %	113.64%	90.85%	107.20%	116.49%	108.40%	118.59%	100.00%	-
DY	4.18	6.00	6.82	10.53	0.00	0.00	0.00	-
YoY %	-30.33%	-12.02%	-35.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	39.70%	56.98%	64.77%	100.00%	-	-	-	-
P/NAPS	1.46	2.36	2.06	1.49	2.04	1.86	2.20	-6.60%
YoY %	-38.14%	14.56%	38.26%	-26.96%	9.68%	-15.45%	-	-
Horiz. %	66.36%	107.27%	93.64%	67.73%	92.73%	84.55%	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