[YTLPOWR] YoY Quarter Result on 30-Jun-2009 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -86.54%

YoY- -89.38%

Quarter Report

YTLPI4Q30062009(FY2009)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	4,157,764	4,265,065	3,753,395	2,836,784	1,140,540	1,167,496	1,025,706	26.24%
YoY %	-2.52%	13.63%	32.31%	148.72%	-2.31%	13.82%	-	-
Horiz. %	405.36%	415.82%	365.93%	276.57%	111.20%	113.82%	100.00%	-
PBT	341,730	418,081	651,070	543,761	368,568	342,216	295,667	2.44%
YoY %	-18.26%	-35.79%	19.73%	47.53%	7.70%	15.74%	-	-
Horiz. %	115.58%	141.40%	220.20%	183.91%	124.66%	115.74%	100.00%	-
Tax	47,152	5,520	-193,023	-513,977	-87,920	84,903	-32,206	-
YoY %	754.20%	102.86%	62.45%	-484.60%	-203.55%	363.62%	-	-
Horiz. %	-146.41%	-17.14%	599.34%	1,595.90%	272.99%	-263.62%	100.00%	-
NP	388,882	423,601	458,047	29,784	280,648	427,119	263,461	6.69%
YoY %	-8.20%	-7.52%	1,437.90%	-89.39%	-34.29%	62.12%	-	-
Horiz. %	147.61%	160.78%	173.86%	11.30%	106.52%	162.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,383	496,134	458,047	29,796	280,648	427,119	263,461	7.61%
YoY %	-17.49%	8.32%	1,437.28%	-89.38%	-34.29%	62.12%	-	-
Horiz. %	155.39%	188.31%	173.86%	11.31%	106.52%	162.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.80%	-1.32%	29.65%	94.52%	23.85%	-24.81%	10.89%	-
YoY %	-945.45%	-104.45%	-68.63%	296.31%	196.13%	-327.82%	-	-
Horiz. %	-126.72%	-12.12%	272.27%	867.95%	219.01%	-227.82%	100.00%	-
Total Cost	3,768,882	3,841,464	3,295,348	2,807,000	859,892	740,377	762,245	30.49%
YoY %	-1.89%	16.57%	17.40%	226.44%	16.14%	-2.87%	-	-
Horiz. %	494.44%	503.97%	432.32%	368.25%	112.81%	97.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	8.71%
YoY %	30.81%	1.72%	18.37%	-6.40%	25.63%	-10.79%	-	-
Horiz. %	165.21%	126.30%	124.17%	104.90%	112.08%	89.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	68,335	135,829	133,539	112,812	198,696	255,171	493,136	-28.04%
YoY %	-49.69%	1.71%	18.37%	-43.22%	-22.13%	-48.26%	-	-
Horiz. %	13.86%	27.54%	27.08%	22.88%	40.29%	51.74%	100.00%	-
Div Payout %	16.69%	27.38%	29.15%	378.62%	70.80%	59.74%	187.18%	-
YoY %	-39.04%	-6.07%	-92.30%	434.77%	18.51%	-68.08%	-	-
Horiz. %	8.92%	14.63%	15.57%	202.28%	37.82%	31.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	9,450,674	7,224,992	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	8.71%
YoY %	30.81%	1.72%	18.37%	-6.40%	25.63%	-10.79%	-	-
Horiz. %	165.21%	126.30%	124.17%	104.90%	112.08%	89.21%	100.00%	-
NOSH	7,269,750	7,224,992	7,103,162	6,000,666	5,298,563	5,103,421	4,931,366	6.67%
YoY %	0.62%	1.72%	18.37%	13.25%	3.82%	3.49%	-	-
Horiz. %	147.42%	146.51%	144.04%	121.68%	107.45%	103.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.35%	9.93%	12.20%	1.05%	24.61%	36.58%	25.69%	-
YoY %	-5.84%	-18.61%	1,061.90%	-95.73%	-32.72%	42.39%	-	-
Horiz. %	36.40%	38.65%	47.49%	4.09%	95.80%	142.39%	100.00%	-
ROE	4.33%	6.87%	6.45%	0.50%	4.38%	8.37%	4.61%	-
YoY %	-36.97%	6.51%	1,190.00%	-88.58%	-47.67%	81.56%	-	-
Horiz. %	93.93%	149.02%	139.91%	10.85%	95.01%	181.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	57.19	59.03	52.84	47.27	21.53	22.88	20.80	18.34%
YoY %	-3.12%	11.71%	11.78%	119.55%	-5.90%	10.00%	-	-
Horiz. %	274.95%	283.80%	254.04%	227.26%	103.51%	110.00%	100.00%	-
EPS	5.63	6.87	6.45	0.51	5.29	8.37	5.34	0.88%
YoY %	-18.05%	6.51%	1,164.71%	-90.36%	-36.80%	56.74%	-	-
Horiz. %	105.43%	128.65%	120.79%	9.55%	99.06%	156.74%	100.00%	-
DPS	0.94	1.88	1.88	1.88	3.75	5.00	10.00	-32.54%
YoY %	-50.00%	0.00%	0.00%	-49.87%	-25.00%	-50.00%	-	-
Horiz. %	9.40%	18.80%	18.80%	18.80%	37.50%	50.00%	100.00%	-
NAPS	1.30	1.00	1.00	1.00	1.21	1.00	1.16	1.91%
YoY %	30.00%	0.00%	0.00%	-17.36%	21.00%	-13.79%	-	-
Horiz. %	112.07%	86.21%	86.21%	86.21%	104.31%	86.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,000,666
RPS	50.30	51.59	45.40	34.32	13.80	14.12	12.41	26.24%
YoY %	-2.50%	13.63%	32.28%	148.70%	-2.27%	13.78%	-	-
Horiz. %	405.32%	415.71%	365.83%	276.55%	111.20%	113.78%	100.00%	-
EPS	4.95	6.00	5.54	0.36	3.39	5.17	3.19	7.59%
YoY %	-17.50%	8.30%	1,438.89%	-89.38%	-34.43%	62.07%	-	-
Horiz. %	155.17%	188.09%	173.67%	11.29%	106.27%	162.07%	100.00%	-
DPS	0.83	1.64	1.62	1.36	2.40	3.09	5.97	-28.00%
YoY %	-49.39%	1.23%	19.12%	-43.33%	-22.33%	-48.24%	-	-
Horiz. %	13.90%	27.47%	27.14%	22.78%	40.20%	51.76%	100.00%	-
NAPS	1.1432	0.874	0.8592	0.7259	0.7755	0.6173	0.692	8.71%
YoY %	30.80%	1.72%	18.36%	-6.40%	25.63%	-10.79%	-	-
Horiz. %	165.20%	126.30%	124.16%	104.90%	112.07%	89.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.76	2.20	2.21	2.16	1.85	2.37	1.95	-
P/RPS	3.08	3.73	4.18	4.57	8.59	10.36	9.38	-16.92%
YoY %	-17.43%	-10.77%	-8.53%	-46.80%	-17.08%	10.45%	-	-
Horiz. %	32.84%	39.77%	44.56%	48.72%	91.58%	110.45%	100.00%	-
P/EPS	31.25	32.04	34.27	435.01	34.93	28.32	36.50	-2.55%
YoY %	-2.47%	-6.51%	-92.12%	1,145.38%	23.34%	-22.41%	-	-
Horiz. %	85.62%	87.78%	93.89%	1,191.81%	95.70%	77.59%	100.00%	-
EY	3.20	3.12	2.92	0.23	2.86	3.53	2.74	2.61%
YoY %	2.56%	6.85%	1,169.57%	-91.96%	-18.98%	28.83%	-	-
Horiz. %	116.79%	113.87%	106.57%	8.39%	104.38%	128.83%	100.00%	-
DY	0.53	0.85	0.85	0.87	2.03	2.11	5.13	-31.47%
YoY %	-37.65%	0.00%	-2.30%	-57.14%	-3.79%	-58.87%	-	-
Horiz. %	10.33%	16.57%	16.57%	16.96%	39.57%	41.13%	100.00%	-
P/NAPS	1.35	2.20	2.21	2.16	1.53	2.37	1.68	-3.57%
YoY %	-38.64%	-0.45%	2.31%	41.18%	-35.44%	41.07%	-	-
Horiz. %	80.36%	130.95%	131.55%	128.57%	91.07%	141.07%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	25/08/11	19/08/10	20/08/09	22/08/08	23/08/07	24/08/06	-
Price	1.80	1.89	2.29	2.12	1.78	2.29	1.97	-
P/RPS	3.15	3.20	4.33	4.48	8.27	10.01	9.47	-16.74%
YoY %	-1.56%	-26.10%	-3.35%	-45.83%	-17.38%	5.70%	-	-
Horiz. %	33.26%	33.79%	45.72%	47.31%	87.33%	105.70%	100.00%	-
P/EPS	31.96	27.52	35.51	426.95	33.61	27.36	36.87	-2.35%
YoY %	16.13%	-22.50%	-91.68%	1,170.31%	22.84%	-25.79%	-	-
Horiz. %	86.68%	74.64%	96.31%	1,157.99%	91.16%	74.21%	100.00%	-
EY	3.13	3.63	2.82	0.23	2.98	3.65	2.71	2.42%
YoY %	-13.77%	28.72%	1,126.09%	-92.28%	-18.36%	34.69%	-	-
Horiz. %	115.50%	133.95%	104.06%	8.49%	109.96%	134.69%	100.00%	-
DY	0.52	0.99	0.82	0.89	2.11	2.18	5.08	-31.58%
YoY %	-47.47%	20.73%	-7.87%	-57.82%	-3.21%	-57.09%	-	-
Horiz. %	10.24%	19.49%	16.14%	17.52%	41.54%	42.91%	100.00%	-
P/NAPS	1.38	1.89	2.29	2.12	1.47	2.29	1.70	-3.41%
YoY %	-26.98%	-17.47%	8.02%	44.22%	-35.81%	34.71%	-	-
Horiz. %	81.18%	111.18%	134.71%	124.71%	86.47%	134.71%	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