[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.23%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,197,200 4,242,518 4,135,970 4,083,056 4,153,292 4,068,008 3,867,349 5.59%
PBT 983,192 1,385,701 1,356,177 1,315,810 1,271,080 1,296,757 1,272,721 -15.76%
Tax -261,684 -346,855 -345,246 -354,592 -330,812 -121,108 -274,681 -3.17%
NP 721,508 1,038,846 1,010,930 961,218 940,268 1,175,649 998,040 -19.40%
-
NP to SH 721,508 1,038,846 1,010,930 961,218 940,268 1,175,649 998,040 -19.40%
-
Tax Rate 26.62% 25.03% 25.46% 26.95% 26.03% 9.34% 21.58% -
Total Cost 3,475,692 3,203,672 3,125,040 3,121,838 3,213,024 2,892,359 2,869,309 13.59%
-
Net Worth 6,247,998 6,286,019 5,931,480 6,217,847 6,373,833 5,895,721 5,754,106 5.62%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 977,947 584,443 515,780 382,244 - 624,546 248,021 148.96%
Div Payout % 135.54% 56.26% 51.02% 39.77% - 53.12% 24.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 6,247,998 6,286,019 5,931,480 6,217,847 6,373,833 5,895,721 5,754,106 5.62%
NOSH 5,433,042 5,195,057 5,157,809 5,096,595 5,099,067 4,996,374 4,960,437 6.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.19% 24.49% 24.44% 23.54% 22.64% 28.90% 25.81% -
ROE 11.55% 16.53% 17.04% 15.46% 14.75% 19.94% 17.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.25 81.66 80.19 80.11 81.45 81.42 77.96 -0.60%
EPS 13.28 20.00 19.60 18.86 18.44 23.53 20.12 -24.13%
DPS 18.00 11.25 10.00 7.50 0.00 12.50 5.00 134.34%
NAPS 1.15 1.21 1.15 1.22 1.25 1.18 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 5,094,232
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.77 51.32 50.03 49.39 50.24 49.21 46.78 5.59%
EPS 8.73 12.57 12.23 11.63 11.37 14.22 12.07 -19.37%
DPS 11.83 7.07 6.24 4.62 0.00 7.55 3.00 148.97%
NAPS 0.7557 0.7603 0.7175 0.7521 0.771 0.7131 0.696 5.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.77 1.85 2.43 2.70 2.39 2.37 2.32 -
P/RPS 2.29 2.27 3.03 3.37 2.93 2.91 2.98 -16.06%
P/EPS 13.33 9.25 12.40 14.32 12.96 10.07 11.53 10.12%
EY 7.50 10.81 8.07 6.99 7.72 9.93 8.67 -9.18%
DY 10.17 6.08 4.12 2.78 0.00 5.27 2.16 180.12%
P/NAPS 1.54 1.53 2.11 2.21 1.91 2.01 2.00 -15.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 1.71 1.78 2.15 2.50 2.55 2.29 2.42 -
P/RPS 2.21 2.18 2.68 3.12 3.13 2.81 3.10 -20.14%
P/EPS 12.88 8.90 10.97 13.26 13.83 9.73 12.03 4.64%
EY 7.77 11.23 9.12 7.54 7.23 10.28 8.31 -4.36%
DY 10.53 6.32 4.65 3.00 0.00 5.46 2.07 194.90%
P/NAPS 1.49 1.47 1.87 2.05 2.04 1.94 2.09 -20.14%

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