[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

YTLPI2Q31122007 -FY2008 - Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	4,197,200	4,242,518	4,135,970	4,083,056	4,153,292	4,068,008	3,867,349	5.59%
YoY %	-1.07%	2.58%	1.30%	-1.69%	2.10%	5.19%	-	-
Horiz. %	108.53%	109.70%	106.95%	105.58%	107.39%	105.19%	100.00%	-
PBT	983,192	1,385,701	1,356,177	1,315,810	1,271,080	1,296,757	1,272,721	-15.76%
YoY %	-29.05%	2.18%	3.07%	3.52%	-1.98%	1.89%	-	-
Horiz. %	77.25%	108.88%	106.56%	103.39%	99.87%	101.89%	100.00%	-
Tax	-261,684	-346,855	-345,246	-354,592	-330,812	-121,108	-274,681	-3.17%
YoY %	24.56%	-0.47%	2.64%	-7.19%	-173.15%	55.91%	-	-
Horiz. %	95.27%	126.28%	125.69%	129.09%	120.43%	44.09%	100.00%	-
NP	721,508	1,038,846	1,010,930	961,218	940,268	1,175,649	998,040	-19.40%
YoY %	-30.55%	2.76%	5.17%	2.23%	-20.02%	17.80%	-	-
Horiz. %	72.29%	104.09%	101.29%	96.31%	94.21%	117.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	721,508	1,038,846	1,010,930	961,218	940,268	1,175,649	998,040	-19.40%
YoY %	-30.55%	2.76%	5.17%	2.23%	-20.02%	17.80%	-	-
Horiz. %	72.29%	104.09%	101.29%	96.31%	94.21%	117.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	25.03%	25.46%	26.95%	26.03%	9.34%	21.58%	-
YoY %	6.35%	-1.69%	-5.53%	3.53%	178.69%	-56.72%	-	-
Horiz. %	123.35%	115.99%	117.98%	124.88%	120.62%	43.28%	100.00%	-
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%
YoY %	8.49%	2.52%	0.10%	-2.84%	11.09%	0.80%	-	-
Horiz. %	121.13%	111.65%	108.91%	108.80%	111.98%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.60%	5.98%	-4.61%	-2.45%	8.11%	2.46%	-	-
Horiz. %	108.58%	109.24%	103.08%	108.06%	110.77%	102.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	977,947	584,443	515,780	382,244	-	624,546	248,021	148.96%
YoY %	67.33%	13.31%	34.93%	0.00%	-	151.81%	-	-
Horiz. %	394.30%	235.64%	207.96%	154.12%	-	251.81%	100.00%	-
Div Payout %	135.54%	56.26%	51.02%	39.77%	-	53.12%	24.85%	-
YoY %	140.92%	10.27%	28.29%	0.00%	-	113.76%	-	-
Horiz. %	545.43%	226.40%	205.31%	160.04%	-	213.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
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%
YoY %	-0.60%	5.98%	-4.61%	-2.45%	8.11%	2.46%	-	-
Horiz. %	108.58%	109.24%	103.08%	108.06%	110.77%	102.46%	100.00%	-
NOSH	5,433,042	5,195,057	5,157,809	5,096,595	5,099,067	4,996,374	4,960,437	6.23%
YoY %	4.58%	0.72%	1.20%	-0.05%	2.06%	0.72%	-	-
Horiz. %	109.53%	104.73%	103.98%	102.74%	102.79%	100.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	17.19%	24.49%	24.44%	23.54%	22.64%	28.90%	25.81%	-
YoY %	-29.81%	0.20%	3.82%	3.98%	-21.66%	11.97%	-	-
Horiz. %	66.60%	94.89%	94.69%	91.20%	87.72%	111.97%	100.00%	-
ROE	11.55%	16.53%	17.04%	15.46%	14.75%	19.94%	17.34%	-
YoY %	-30.13%	-2.99%	10.22%	4.81%	-26.03%	14.99%	-	-
Horiz. %	66.61%	95.33%	98.27%	89.16%	85.06%	114.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	77.25	81.66	80.19	80.11	81.45	81.42	77.96	-0.60%
YoY %	-5.40%	1.83%	0.10%	-1.65%	0.04%	4.44%	-	-
Horiz. %	99.09%	104.75%	102.86%	102.76%	104.48%	104.44%	100.00%	-
EPS	13.28	20.00	19.60	18.86	18.44	23.53	20.12	-24.13%
YoY %	-33.60%	2.04%	3.92%	2.28%	-21.63%	16.95%	-	-
Horiz. %	66.00%	99.40%	97.42%	93.74%	91.65%	116.95%	100.00%	-
DPS	18.00	11.25	10.00	7.50	0.00	12.50	5.00	134.34%
YoY %	60.00%	12.50%	33.33%	0.00%	0.00%	150.00%	-	-
Horiz. %	360.00%	225.00%	200.00%	150.00%	0.00%	250.00%	100.00%	-
NAPS	1.15	1.21	1.15	1.22	1.25	1.18	1.16	-0.57%
YoY %	-4.96%	5.22%	-5.74%	-2.40%	5.93%	1.72%	-	-
Horiz. %	99.14%	104.31%	99.14%	105.17%	107.76%	101.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,094,232
RPS	50.77	51.32	50.03	49.39	50.24	49.21	46.78	5.59%
YoY %	-1.07%	2.58%	1.30%	-1.69%	2.09%	5.19%	-	-
Horiz. %	108.53%	109.71%	106.95%	105.58%	107.40%	105.19%	100.00%	-
EPS	8.73	12.57	12.23	11.63	11.37	14.22	12.07	-19.37%
YoY %	-30.55%	2.78%	5.16%	2.29%	-20.04%	17.81%	-	-
Horiz. %	72.33%	104.14%	101.33%	96.35%	94.20%	117.81%	100.00%	-
DPS	11.83	7.07	6.24	4.62	0.00	7.55	3.00	148.97%
YoY %	67.33%	13.30%	35.06%	0.00%	0.00%	151.67%	-	-
Horiz. %	394.33%	235.67%	208.00%	154.00%	0.00%	251.67%	100.00%	-
NAPS	0.7558	0.7604	0.7175	0.7521	0.771	0.7131	0.696	5.63%
YoY %	-0.60%	5.98%	-4.60%	-2.45%	8.12%	2.46%	-	-
Horiz. %	108.59%	109.25%	103.09%	108.06%	110.78%	102.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.88%	-25.08%	-10.09%	15.02%	0.69%	-2.35%	-	-
Horiz. %	76.85%	76.17%	101.68%	113.09%	98.32%	97.65%	100.00%	-
P/EPS	13.33	9.25	12.40	14.32	12.96	10.07	11.53	10.12%
YoY %	44.11%	-25.40%	-13.41%	10.49%	28.70%	-12.66%	-	-
Horiz. %	115.61%	80.23%	107.55%	124.20%	112.40%	87.34%	100.00%	-
EY	7.50	10.81	8.07	6.99	7.72	9.93	8.67	-9.18%
YoY %	-30.62%	33.95%	15.45%	-9.46%	-22.26%	14.53%	-	-
Horiz. %	86.51%	124.68%	93.08%	80.62%	89.04%	114.53%	100.00%	-
DY	10.17	6.08	4.12	2.78	0.00	5.27	2.16	180.12%
YoY %	67.27%	47.57%	48.20%	0.00%	0.00%	143.98%	-	-
Horiz. %	470.83%	281.48%	190.74%	128.70%	0.00%	243.98%	100.00%	-
P/NAPS	1.54	1.53	2.11	2.21	1.91	2.01	2.00	-15.95%
YoY %	0.65%	-27.49%	-4.52%	15.71%	-4.98%	0.50%	-	-
Horiz. %	77.00%	76.50%	105.50%	110.50%	95.50%	100.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	1.38%	-18.66%	-14.10%	-0.32%	11.39%	-9.35%	-	-
Horiz. %	71.29%	70.32%	86.45%	100.65%	100.97%	90.65%	100.00%	-
P/EPS	12.88	8.90	10.97	13.26	13.83	9.73	12.03	4.64%
YoY %	44.72%	-18.87%	-17.27%	-4.12%	42.14%	-19.12%	-	-
Horiz. %	107.07%	73.98%	91.19%	110.22%	114.96%	80.88%	100.00%	-
EY	7.77	11.23	9.12	7.54	7.23	10.28	8.31	-4.36%
YoY %	-30.81%	23.14%	20.95%	4.29%	-29.67%	23.71%	-	-
Horiz. %	93.50%	135.14%	109.75%	90.73%	87.00%	123.71%	100.00%	-
DY	10.53	6.32	4.65	3.00	0.00	5.46	2.07	194.90%
YoY %	66.61%	35.91%	55.00%	0.00%	0.00%	163.77%	-	-
Horiz. %	508.70%	305.31%	224.64%	144.93%	0.00%	263.77%	100.00%	-
P/NAPS	1.49	1.47	1.87	2.05	2.04	1.94	2.09	-20.14%
YoY %	1.36%	-21.39%	-8.78%	0.49%	5.15%	-7.18%	-	-
Horiz. %	71.29%	70.33%	89.47%	98.09%	97.61%	92.82%	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