[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -20.02%

YoY- 6.57%

Quarter Report

YTLPI1Q30092007- FY2008- Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	4,242,518	4,135,970	4,083,056	4,153,292	4,068,008	3,867,349	3,871,868	6.29%
YoY %	2.58%	1.30%	-1.69%	2.10%	5.19%	-0.12%	-	-
Horiz. %	109.57%	106.82%	105.45%	107.27%	105.07%	99.88%	100.00%	-
PBT	1,385,701	1,356,177	1,315,810	1,271,080	1,296,757	1,272,721	1,145,270	13.55%
YoY %	2.18%	3.07%	3.52%	-1.98%	1.89%	11.13%	-	-
Horiz. %	120.99%	118.42%	114.89%	110.99%	113.23%	111.13%	100.00%	-
Tax	-346,855	-345,246	-354,592	-330,812	-121,108	-274,681	-259,646	21.31%
YoY %	-0.47%	2.64%	-7.19%	-173.15%	55.91%	-5.79%	-	-
Horiz. %	133.59%	132.97%	136.57%	127.41%	46.64%	105.79%	100.00%	-
NP	1,038,846	1,010,930	961,218	940,268	1,175,649	998,040	885,624	11.23%
YoY %	2.76%	5.17%	2.23%	-20.02%	17.80%	12.69%	-	-
Horiz. %	117.30%	114.15%	108.54%	106.17%	132.75%	112.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,038,846	1,010,930	961,218	940,268	1,175,649	998,040	885,624	11.23%
YoY %	2.76%	5.17%	2.23%	-20.02%	17.80%	12.69%	-	-
Horiz. %	117.30%	114.15%	108.54%	106.17%	132.75%	112.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	25.46%	26.95%	26.03%	9.34%	21.58%	22.67%	-
YoY %	-1.69%	-5.53%	3.53%	178.69%	-56.72%	-4.81%	-	-
Horiz. %	110.41%	112.31%	118.88%	114.82%	41.20%	95.19%	100.00%	-
Total Cost	3,203,672	3,125,040	3,121,838	3,213,024	2,892,359	2,869,309	2,986,244	4.80%
YoY %	2.52%	0.10%	-2.84%	11.09%	0.80%	-3.92%	-	-
Horiz. %	107.28%	104.65%	104.54%	107.59%	96.86%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,286,019	5,931,480	6,217,847	6,373,833	5,895,721	5,754,106	6,213,175	0.78%
YoY %	5.98%	-4.61%	-2.45%	8.11%	2.46%	-7.39%	-	-
Horiz. %	101.17%	95.47%	100.08%	102.59%	94.89%	92.61%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	584,443	515,780	382,244	-	624,546	248,021	369,831	35.71%
YoY %	13.31%	34.93%	0.00%	-	151.81%	-32.94%	-	-
Horiz. %	158.03%	139.46%	103.36%	-	168.87%	67.06%	100.00%	-
Div Payout %	56.26%	51.02%	39.77%	-	53.12%	24.85%	41.76%	-
YoY %	10.27%	28.29%	0.00%	-	113.76%	-40.49%	-	-
Horiz. %	134.72%	122.17%	95.23%	-	127.20%	59.51%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	6,286,019	5,931,480	6,217,847	6,373,833	5,895,721	5,754,106	6,213,175	0.78%
YoY %	5.98%	-4.61%	-2.45%	8.11%	2.46%	-7.39%	-	-
Horiz. %	101.17%	95.47%	100.08%	102.59%	94.89%	92.61%	100.00%	-
NOSH	5,195,057	5,157,809	5,096,595	5,099,067	4,996,374	4,960,437	4,931,091	3.54%
YoY %	0.72%	1.20%	-0.05%	2.06%	0.72%	0.60%	-	-
Horiz. %	105.35%	104.60%	103.36%	103.41%	101.32%	100.60%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	24.49%	24.44%	23.54%	22.64%	28.90%	25.81%	22.87%	-
YoY %	0.20%	3.82%	3.98%	-21.66%	11.97%	12.86%	-	-
Horiz. %	107.08%	106.86%	102.93%	98.99%	126.37%	112.86%	100.00%	-
ROE	16.53%	17.04%	15.46%	14.75%	19.94%	17.34%	14.25%	-
YoY %	-2.99%	10.22%	4.81%	-26.03%	14.99%	21.68%	-	-
Horiz. %	116.00%	119.58%	108.49%	103.51%	139.93%	121.68%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	81.66	80.19	80.11	81.45	81.42	77.96	78.52	2.65%
YoY %	1.83%	0.10%	-1.65%	0.04%	4.44%	-0.71%	-	-
Horiz. %	104.00%	102.13%	102.02%	103.73%	103.69%	99.29%	100.00%	-
EPS	20.00	19.60	18.86	18.44	23.53	20.12	17.96	7.44%
YoY %	2.04%	3.92%	2.28%	-21.63%	16.95%	12.03%	-	-
Horiz. %	111.36%	109.13%	105.01%	102.67%	131.01%	112.03%	100.00%	-
DPS	11.25	10.00	7.50	0.00	12.50	5.00	7.50	31.06%
YoY %	12.50%	33.33%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	150.00%	133.33%	100.00%	0.00%	166.67%	66.67%	100.00%	-
NAPS	1.21	1.15	1.22	1.25	1.18	1.16	1.26	-2.66%
YoY %	5.22%	-5.74%	-2.40%	5.93%	1.72%	-7.94%	-	-
Horiz. %	96.03%	91.27%	96.83%	99.21%	93.65%	92.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,099,067
RPS	51.32	50.03	49.39	50.24	49.21	46.78	46.83	6.29%
YoY %	2.58%	1.30%	-1.69%	2.09%	5.19%	-0.11%	-	-
Horiz. %	109.59%	106.83%	105.47%	107.28%	105.08%	99.89%	100.00%	-
EPS	12.57	12.23	11.63	11.37	14.22	12.07	10.71	11.27%
YoY %	2.78%	5.16%	2.29%	-20.04%	17.81%	12.70%	-	-
Horiz. %	117.37%	114.19%	108.59%	106.16%	132.77%	112.70%	100.00%	-
DPS	7.07	6.24	4.62	0.00	7.55	3.00	4.47	35.78%
YoY %	13.30%	35.06%	0.00%	0.00%	151.67%	-32.89%	-	-
Horiz. %	158.17%	139.60%	103.36%	0.00%	168.90%	67.11%	100.00%	-
NAPS	0.7603	0.7175	0.7521	0.771	0.7131	0.696	0.7515	0.77%
YoY %	5.97%	-4.60%	-2.45%	8.12%	2.46%	-7.39%	-	-
Horiz. %	101.17%	95.48%	100.08%	102.59%	94.89%	92.61%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.85	2.43	2.70	2.39	2.37	2.32	2.07	-
P/RPS	2.27	3.03	3.37	2.93	2.91	2.98	2.64	-9.58%
YoY %	-25.08%	-10.09%	15.02%	0.69%	-2.35%	12.88%	-	-
Horiz. %	85.98%	114.77%	127.65%	110.98%	110.23%	112.88%	100.00%	-
P/EPS	9.25	12.40	14.32	12.96	10.07	11.53	11.53	-13.67%
YoY %	-25.40%	-13.41%	10.49%	28.70%	-12.66%	0.00%	-	-
Horiz. %	80.23%	107.55%	124.20%	112.40%	87.34%	100.00%	100.00%	-
EY	10.81	8.07	6.99	7.72	9.93	8.67	8.68	15.76%
YoY %	33.95%	15.45%	-9.46%	-22.26%	14.53%	-0.12%	-	-
Horiz. %	124.54%	92.97%	80.53%	88.94%	114.40%	99.88%	100.00%	-
DY	6.08	4.12	2.78	0.00	5.27	2.16	3.62	41.34%
YoY %	47.57%	48.20%	0.00%	0.00%	143.98%	-40.33%	-	-
Horiz. %	167.96%	113.81%	76.80%	0.00%	145.58%	59.67%	100.00%	-
P/NAPS	1.53	2.11	2.21	1.91	2.01	2.00	1.64	-4.52%
YoY %	-27.49%	-4.52%	15.71%	-4.98%	0.50%	21.95%	-	-
Horiz. %	93.29%	128.66%	134.76%	116.46%	122.56%	121.95%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	22/05/08	22/02/08	22/11/07	23/08/07	24/05/07	08/02/07	-
Price	1.78	2.15	2.50	2.55	2.29	2.42	2.27	-
P/RPS	2.18	2.68	3.12	3.13	2.81	3.10	2.89	-17.14%
YoY %	-18.66%	-14.10%	-0.32%	11.39%	-9.35%	7.27%	-	-
Horiz. %	75.43%	92.73%	107.96%	108.30%	97.23%	107.27%	100.00%	-
P/EPS	8.90	10.97	13.26	13.83	9.73	12.03	12.64	-20.87%
YoY %	-18.87%	-17.27%	-4.12%	42.14%	-19.12%	-4.83%	-	-
Horiz. %	70.41%	86.79%	104.91%	109.41%	76.98%	95.17%	100.00%	-
EY	11.23	9.12	7.54	7.23	10.28	8.31	7.91	26.34%
YoY %	23.14%	20.95%	4.29%	-29.67%	23.71%	5.06%	-	-
Horiz. %	141.97%	115.30%	95.32%	91.40%	129.96%	105.06%	100.00%	-
DY	6.32	4.65	3.00	0.00	5.46	2.07	3.30	54.27%
YoY %	35.91%	55.00%	0.00%	0.00%	163.77%	-37.27%	-	-
Horiz. %	191.52%	140.91%	90.91%	0.00%	165.45%	62.73%	100.00%	-
P/NAPS	1.47	1.87	2.05	2.04	1.94	2.09	1.80	-12.64%
YoY %	-21.39%	-8.78%	0.49%	5.15%	-7.18%	16.11%	-	-
Horiz. %	81.67%	103.89%	113.89%	113.33%	107.78%	116.11%	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