[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 43.12%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,900,512 1,935,934 959,333 3,758,125 2,732,419 1,841,746 926,723 114.11%
PBT 954,541 572,635 285,925 1,112,400 816,733 529,178 249,307 144.94%
Tax -206,011 -129,823 -65,345 -237,917 -205,711 -135,499 -70,791 103.96%
NP 748,530 442,812 220,580 874,483 611,022 393,679 178,516 160.25%
-
NP to SH 748,530 442,812 220,580 874,483 611,022 393,679 178,516 160.25%
-
Tax Rate 21.58% 22.67% 22.85% 21.39% 25.19% 25.61% 28.40% -
Total Cost 2,151,982 1,493,122 738,753 2,883,642 2,121,397 1,448,067 748,207 102.37%
-
Net Worth 5,754,107 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 11.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 186,016 184,915 - 489,014 - - - -
Div Payout % 24.85% 41.76% - 55.92% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 5,754,107 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 11.72%
NOSH 4,960,437 4,931,091 4,912,695 4,890,140 4,876,472 4,848,263 4,824,756 1.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.81% 22.87% 22.99% 23.27% 22.36% 21.38% 19.26% -
ROE 13.01% 7.13% 3.68% 15.42% 11.50% 7.12% 3.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.47 39.26 19.53 76.85 56.03 37.99 19.21 110.16%
EPS 15.09 8.98 4.49 17.89 12.53 8.12 3.70 155.48%
DPS 3.75 3.75 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.16 1.26 1.22 1.16 1.09 1.14 1.01 9.68%
Adjusted Per Share Value based on latest NOSH - 4,931,366
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.08 23.42 11.60 45.46 33.05 22.28 11.21 114.09%
EPS 9.05 5.36 2.67 10.58 7.39 4.76 2.16 160.12%
DPS 2.25 2.24 0.00 5.92 0.00 0.00 0.00 -
NAPS 0.696 0.7515 0.725 0.6861 0.6429 0.6685 0.5894 11.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.32 2.07 1.96 1.95 2.17 2.24 2.16 -
P/RPS 3.97 5.27 10.04 2.54 3.87 5.90 11.25 -50.09%
P/EPS 15.37 23.05 43.65 10.90 17.32 27.59 58.38 -58.95%
EY 6.50 4.34 2.29 9.17 5.77 3.62 1.71 143.76%
DY 1.62 1.81 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 2.00 1.64 1.61 1.68 1.99 1.96 2.14 -4.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 2.42 2.27 2.27 1.97 2.10 2.21 2.22 -
P/RPS 4.14 5.78 11.62 2.56 3.75 5.82 11.56 -49.60%
P/EPS 16.04 25.28 50.56 11.02 16.76 27.22 60.00 -58.53%
EY 6.24 3.96 1.98 9.08 5.97 3.67 1.67 140.98%
DY 1.55 1.65 0.00 5.08 0.00 0.00 0.00 -
P/NAPS 2.09 1.80 1.86 1.70 1.93 1.94 2.20 -3.36%

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