[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.37%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,153,292 4,068,008 3,867,349 3,871,868 3,837,332 3,758,125 3,643,225 9.11%
PBT 1,271,080 1,296,757 1,272,721 1,145,270 1,143,700 1,112,400 1,088,977 10.84%
Tax -330,812 -121,108 -274,681 -259,646 -261,380 -237,917 -274,281 13.29%
NP 940,268 1,175,649 998,040 885,624 882,320 874,483 814,696 10.01%
-
NP to SH 940,268 1,175,649 998,040 885,624 882,320 874,483 814,696 10.01%
-
Tax Rate 26.03% 9.34% 21.58% 22.67% 22.85% 21.39% 25.19% -
Total Cost 3,213,024 2,892,359 2,869,309 2,986,244 2,955,012 2,883,642 2,828,529 8.86%
-
Net Worth 6,373,833 5,895,721 5,754,106 6,213,175 5,993,488 5,672,562 5,315,355 12.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 624,546 248,021 369,831 - 489,014 - -
Div Payout % - 53.12% 24.85% 41.76% - 55.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 6,373,833 5,895,721 5,754,106 6,213,175 5,993,488 5,672,562 5,315,355 12.85%
NOSH 5,099,067 4,996,374 4,960,437 4,931,091 4,912,695 4,890,140 4,876,472 3.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.64% 28.90% 25.81% 22.87% 22.99% 23.27% 22.36% -
ROE 14.75% 19.94% 17.34% 14.25% 14.72% 15.42% 15.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 81.45 81.42 77.96 78.52 78.11 76.85 74.71 5.92%
EPS 18.44 23.53 20.12 17.96 17.96 17.89 16.71 6.78%
DPS 0.00 12.50 5.00 7.50 0.00 10.00 0.00 -
NAPS 1.25 1.18 1.16 1.26 1.22 1.16 1.09 9.55%
Adjusted Per Share Value based on latest NOSH - 4,927,538
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.24 49.21 46.78 46.83 46.42 45.46 44.07 9.11%
EPS 11.37 14.22 12.07 10.71 10.67 10.58 9.85 10.03%
DPS 0.00 7.55 3.00 4.47 0.00 5.92 0.00 -
NAPS 0.771 0.7131 0.696 0.7515 0.725 0.6861 0.6429 12.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.39 2.37 2.32 2.07 1.96 1.95 2.17 -
P/RPS 2.93 2.91 2.98 2.64 2.51 2.54 2.90 0.68%
P/EPS 12.96 10.07 11.53 11.53 10.91 10.90 12.99 -0.15%
EY 7.72 9.93 8.67 8.68 9.16 9.17 7.70 0.17%
DY 0.00 5.27 2.16 3.62 0.00 5.13 0.00 -
P/NAPS 1.91 2.01 2.00 1.64 1.61 1.68 1.99 -2.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 2.55 2.29 2.42 2.27 2.27 1.97 2.10 -
P/RPS 3.13 2.81 3.10 2.89 2.91 2.56 2.81 7.44%
P/EPS 13.83 9.73 12.03 12.64 12.64 11.02 12.57 6.56%
EY 7.23 10.28 8.31 7.91 7.91 9.08 7.96 -6.20%
DY 0.00 5.46 2.07 3.30 0.00 5.08 0.00 -
P/NAPS 2.04 1.94 2.09 1.80 1.86 1.70 1.93 3.76%

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
Post a Comment