[YTLPOWR] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -5.89%

YoY- -24.29%

Quarter Report

YTLPI3Q31032009 FY2009 [Final].pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	15,977,644	14,150,889	12,526,306	4,397,150	4,269,474	3,926,218	3,661,094	27.80%
YoY %	12.91%	12.97%	184.87%	2.99%	8.74%	7.24%	-	-
Horiz. %	436.42%	386.52%	342.15%	120.10%	116.62%	107.24%	100.00%	-
PBT	1,467,827	1,789,895	1,609,903	1,211,680	1,359,349	1,250,208	1,100,846	4.90%
YoY %	-17.99%	11.18%	32.87%	-10.86%	8.73%	13.57%	-	-
Horiz. %	133.34%	162.59%	146.24%	110.07%	123.48%	113.57%	100.00%	-
Tax	-276,147	-507,987	-797,157	-314,222	-174,032	-238,217	-299,553	-1.34%
YoY %	45.64%	36.28%	-153.69%	-80.55%	26.94%	20.48%	-	-
Horiz. %	92.19%	169.58%	266.12%	104.90%	58.10%	79.52%	100.00%	-
NP	1,191,680	1,281,908	812,746	897,458	1,185,317	1,011,991	801,293	6.83%
YoY %	-7.04%	57.73%	-9.44%	-24.29%	17.13%	26.29%	-	-
Horiz. %	148.72%	159.98%	101.43%	112.00%	147.93%	126.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,318,960	1,326,081	812,884	897,458	1,185,317	1,011,991	801,293	8.65%
YoY %	-0.54%	63.13%	-9.42%	-24.29%	17.13%	26.29%	-	-
Horiz. %	164.60%	165.49%	101.45%	112.00%	147.93%	126.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	28.38%	49.52%	25.93%	12.80%	19.05%	27.21%	-
YoY %	-33.72%	-42.69%	90.98%	102.58%	-32.81%	-29.99%	-	-
Horiz. %	69.13%	104.30%	181.99%	95.30%	47.04%	70.01%	100.00%	-
Total Cost	14,785,964	12,868,981	11,713,560	3,499,692	3,084,157	2,914,227	2,859,801	31.46%
YoY %	14.90%	9.86%	234.70%	13.47%	5.83%	1.90%	-	-
Horiz. %	517.03%	450.00%	409.59%	122.38%	107.85%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,220,866	8,145,481	6,809,345	5,694,186	6,080,520	5,852,027	5,371,970	9.41%
YoY %	13.20%	19.62%	19.58%	-6.35%	3.90%	8.94%	-	-
Horiz. %	171.65%	151.63%	126.76%	106.00%	113.19%	108.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	407,935	674,452	821,619	874,988	644,482	867,101	486,657	-2.89%
YoY %	-39.52%	-17.91%	-6.10%	35.77%	-25.67%	78.17%	-	-
Horiz. %	83.82%	138.59%	168.83%	179.80%	132.43%	178.17%	100.00%	-
Div Payout %	30.93%	50.86%	101.07%	97.50%	54.37%	85.68%	60.73%	-
YoY %	-39.19%	-49.68%	3.66%	79.33%	-36.54%	41.08%	-	-
Horiz. %	50.93%	83.75%	166.43%	160.55%	89.53%	141.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	9,220,866	8,145,481	6,809,345	5,694,186	6,080,520	5,852,027	5,371,970	9.41%
YoY %	13.20%	19.62%	19.58%	-6.35%	3.90%	8.94%	-	-
Horiz. %	171.65%	151.63%	126.76%	106.00%	113.19%	108.94%	100.00%	-
NOSH	7,260,525	7,208,390	6,809,345	5,810,393	5,287,409	5,044,851	4,928,412	6.66%
YoY %	0.72%	5.86%	17.19%	9.89%	4.81%	2.36%	-	-
Horiz. %	147.32%	146.26%	138.17%	117.90%	107.28%	102.36%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	7.46%	9.06%	6.49%	20.41%	27.76%	25.78%	21.89%	-
YoY %	-17.66%	39.60%	-68.20%	-26.48%	7.68%	17.77%	-	-
Horiz. %	34.08%	41.39%	29.65%	93.24%	126.82%	117.77%	100.00%	-
ROE	14.30%	16.28%	11.94%	15.76%	19.49%	17.29%	14.92%	-
YoY %	-12.16%	36.35%	-24.24%	-19.14%	12.72%	15.88%	-	-
Horiz. %	95.84%	109.12%	80.03%	105.63%	130.63%	115.88%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	220.06	196.31	183.96	75.68	80.75	77.83	74.29	19.82%
YoY %	12.10%	6.71%	143.08%	-6.28%	3.75%	4.77%	-	-
Horiz. %	296.22%	264.25%	247.62%	101.87%	108.70%	104.77%	100.00%	-
EPS	18.17	18.40	11.94	15.45	22.42	20.06	16.26	1.86%
YoY %	-1.25%	54.10%	-22.72%	-31.09%	11.76%	23.37%	-	-
Horiz. %	111.75%	113.16%	73.43%	95.02%	137.88%	123.37%	100.00%	-
DPS	5.64	9.39	12.07	15.06	12.19	17.19	9.87	-8.89%
YoY %	-39.94%	-22.20%	-19.85%	23.54%	-29.09%	74.16%	-	-
Horiz. %	57.14%	95.14%	122.29%	152.58%	123.51%	174.16%	100.00%	-
NAPS	1.27	1.13	1.00	0.98	1.15	1.16	1.09	2.57%
YoY %	12.39%	13.00%	2.04%	-14.78%	-0.86%	6.42%	-	-
Horiz. %	116.51%	103.67%	91.74%	89.91%	105.50%	106.42%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,810,393
RPS	193.26	171.17	151.52	53.19	51.64	47.49	44.28	27.80%
YoY %	12.91%	12.97%	184.87%	3.00%	8.74%	7.25%	-	-
Horiz. %	436.45%	386.56%	342.19%	120.12%	116.62%	107.25%	100.00%	-
EPS	15.95	16.04	9.83	10.86	14.34	12.24	9.69	8.65%
YoY %	-0.56%	63.17%	-9.48%	-24.27%	17.16%	26.32%	-	-
Horiz. %	164.60%	165.53%	101.44%	112.07%	147.99%	126.32%	100.00%	-
DPS	4.93	8.16	9.94	10.58	7.80	10.49	5.89	-2.91%
YoY %	-39.58%	-17.91%	-6.05%	35.64%	-25.64%	78.10%	-	-
Horiz. %	83.70%	138.54%	168.76%	179.63%	132.43%	178.10%	100.00%	-
NAPS	1.1153	0.9853	0.8236	0.6888	0.7355	0.7079	0.6498	9.41%
YoY %	13.19%	19.63%	19.57%	-6.35%	3.90%	8.94%	-	-
Horiz. %	171.64%	151.63%	126.75%	106.00%	113.19%	108.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.85	2.30	2.19	1.92	2.43	2.32	2.17	-
P/RPS	0.84	1.17	1.19	2.54	3.01	2.98	2.92	-18.73%
YoY %	-28.21%	-1.68%	-53.15%	-15.61%	1.01%	2.05%	-	-
Horiz. %	28.77%	40.07%	40.75%	86.99%	103.08%	102.05%	100.00%	-
P/EPS	10.18	12.50	18.35	12.43	10.84	11.57	13.35	-4.41%
YoY %	-18.56%	-31.88%	47.63%	14.67%	-6.31%	-13.33%	-	-
Horiz. %	76.25%	93.63%	137.45%	93.11%	81.20%	86.67%	100.00%	-
EY	9.82	8.00	5.45	8.04	9.23	8.65	7.49	4.61%
YoY %	22.75%	46.79%	-32.21%	-12.89%	6.71%	15.49%	-	-
Horiz. %	131.11%	106.81%	72.76%	107.34%	123.23%	115.49%	100.00%	-
DY	3.05	4.08	5.51	7.84	5.02	7.41	4.55	-6.44%
YoY %	-25.25%	-25.95%	-29.72%	56.18%	-32.25%	62.86%	-	-
Horiz. %	67.03%	89.67%	121.10%	172.31%	110.33%	162.86%	100.00%	-
P/NAPS	1.46	2.04	2.19	1.96	2.11	2.00	1.99	-5.02%
YoY %	-28.43%	-6.85%	11.73%	-7.11%	5.50%	0.50%	-	-
Horiz. %	73.37%	102.51%	110.05%	98.49%	106.03%	100.50%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/12	26/05/11	27/05/10	21/05/09	22/05/08	24/05/07	18/05/06	-
Price	1.66	2.22	2.19	2.09	2.15	2.42	2.10	-
P/RPS	0.75	1.13	1.19	2.76	2.66	3.11	2.83	-19.83%
YoY %	-33.63%	-5.04%	-56.88%	3.76%	-14.47%	9.89%	-	-
Horiz. %	26.50%	39.93%	42.05%	97.53%	93.99%	109.89%	100.00%	-
P/EPS	9.14	12.07	18.35	13.53	9.59	12.06	12.92	-5.60%
YoY %	-24.28%	-34.22%	35.62%	41.08%	-20.48%	-6.66%	-	-
Horiz. %	70.74%	93.42%	142.03%	104.72%	74.23%	93.34%	100.00%	-
EY	10.94	8.29	5.45	7.39	10.43	8.29	7.74	5.93%
YoY %	31.97%	52.11%	-26.25%	-29.15%	25.81%	7.11%	-	-
Horiz. %	141.34%	107.11%	70.41%	95.48%	134.75%	107.11%	100.00%	-
DY	3.40	4.23	5.51	7.21	5.67	7.10	4.70	-5.24%
YoY %	-19.62%	-23.23%	-23.58%	27.16%	-20.14%	51.06%	-	-
Horiz. %	72.34%	90.00%	117.23%	153.40%	120.64%	151.06%	100.00%	-
P/NAPS	1.31	1.96	2.19	2.13	1.87	2.09	1.93	-6.24%
YoY %	-33.16%	-10.50%	2.82%	13.90%	-10.53%	8.29%	-	-
Horiz. %	67.88%	101.55%	113.47%	110.36%	96.89%	108.29%	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