[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 55.21%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,935,934 959,333 3,758,125 2,732,419 1,841,746 926,723 3,671,315 -34.65%
PBT 572,635 285,925 1,112,400 816,733 529,178 249,307 1,027,901 -32.22%
Tax -129,823 -65,345 -237,917 -205,711 -135,499 -70,791 -285,723 -40.81%
NP 442,812 220,580 874,483 611,022 393,679 178,516 742,178 -29.06%
-
NP to SH 442,812 220,580 874,483 611,022 393,679 178,516 742,178 -29.06%
-
Tax Rate 22.67% 22.85% 21.39% 25.19% 25.61% 28.40% 27.80% -
Total Cost 1,493,122 738,753 2,883,642 2,121,397 1,448,067 748,207 2,929,137 -36.10%
-
Net Worth 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 14.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 184,915 - 489,014 - - - 468,554 -46.10%
Div Payout % 41.76% - 55.92% - - - 63.13% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4,873,004 5,060,386 14.61%
NOSH 4,931,091 4,912,695 4,890,140 4,876,472 4,848,263 4,824,756 4,685,542 3.45%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.87% 22.99% 23.27% 22.36% 21.38% 19.26% 20.22% -
ROE 7.13% 3.68% 15.42% 11.50% 7.12% 3.66% 14.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.26 19.53 76.85 56.03 37.99 19.21 78.35 -36.83%
EPS 8.98 4.49 17.89 12.53 8.12 3.70 15.84 -31.43%
DPS 3.75 0.00 10.00 0.00 0.00 0.00 10.00 -47.90%
NAPS 1.26 1.22 1.16 1.09 1.14 1.01 1.08 10.79%
Adjusted Per Share Value based on latest NOSH - 4,928,412
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.44 11.61 45.50 33.08 22.30 11.22 44.45 -34.65%
EPS 5.36 2.67 10.59 7.40 4.77 2.16 8.98 -29.04%
DPS 2.24 0.00 5.92 0.00 0.00 0.00 5.67 -46.06%
NAPS 0.7522 0.7256 0.6867 0.6435 0.6691 0.5899 0.6126 14.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.07 1.96 1.95 2.17 2.24 2.16 2.00 -
P/RPS 5.27 10.04 2.54 3.87 5.90 11.25 2.55 62.03%
P/EPS 23.05 43.65 10.90 17.32 27.59 58.38 12.63 49.17%
EY 4.34 2.29 9.17 5.77 3.62 1.71 7.92 -32.96%
DY 1.81 0.00 5.13 0.00 0.00 0.00 5.00 -49.11%
P/NAPS 1.64 1.61 1.68 1.99 1.96 2.14 1.85 -7.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 2.27 2.27 1.97 2.10 2.21 2.22 2.10 -
P/RPS 5.78 11.62 2.56 3.75 5.82 11.56 2.68 66.69%
P/EPS 25.28 50.56 11.02 16.76 27.22 60.00 13.26 53.57%
EY 3.96 1.98 9.08 5.97 3.67 1.67 7.54 -34.82%
DY 1.65 0.00 5.08 0.00 0.00 0.00 4.76 -50.55%
P/NAPS 1.80 1.86 1.70 1.93 1.94 2.20 1.94 -4.85%

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