[YTLPOWR] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -16.28%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,167,496 964,578 976,601 959,333 1,025,706 890,673 915,023 17.69%
PBT 342,216 381,906 286,710 285,925 295,667 287,555 279,871 14.39%
Tax 84,903 -76,188 -64,478 -65,345 -32,206 -70,212 -64,708 -
NP 427,119 305,718 222,232 220,580 263,461 217,343 215,163 58.14%
-
NP to SH 427,119 305,718 222,232 220,580 263,461 217,343 215,163 58.14%
-
Tax Rate -24.81% 19.95% 22.49% 22.85% 10.89% 24.42% 23.12% -
Total Cost 740,377 658,860 754,369 738,753 762,245 673,330 699,860 3.83%
-
Net Worth 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5,371,970 5,549,452 -5.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 255,171 189,181 184,782 - 493,136 - - -
Div Payout % 59.74% 61.88% 83.15% - 187.18% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5,371,970 5,549,452 -5.44%
NOSH 5,103,421 5,044,851 4,927,538 4,912,695 4,931,366 4,928,412 4,867,941 3.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 36.58% 31.69% 22.76% 22.99% 25.69% 24.40% 23.51% -
ROE 8.37% 5.22% 3.58% 3.68% 4.61% 4.05% 3.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.88 19.12 19.82 19.53 20.80 18.07 18.80 14.03%
EPS 8.37 6.06 4.51 4.49 5.34 4.41 4.42 53.24%
DPS 5.00 3.75 3.75 0.00 10.00 0.00 0.00 -
NAPS 1.00 1.16 1.26 1.22 1.16 1.09 1.14 -8.38%
Adjusted Per Share Value based on latest NOSH - 4,912,695
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.14 11.68 11.83 11.62 12.42 10.79 11.08 17.70%
EPS 5.17 3.70 2.69 2.67 3.19 2.63 2.61 57.92%
DPS 3.09 2.29 2.24 0.00 5.97 0.00 0.00 -
NAPS 0.6181 0.7088 0.752 0.7259 0.6928 0.6506 0.6721 -5.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.37 2.32 2.07 1.96 1.95 2.17 2.24 -
P/RPS 10.36 12.13 10.44 10.04 9.38 12.01 11.92 -8.95%
P/EPS 28.32 38.28 45.90 43.65 36.50 49.21 50.68 -32.22%
EY 3.53 2.61 2.18 2.29 2.74 2.03 1.97 47.68%
DY 2.11 1.62 1.81 0.00 5.13 0.00 0.00 -
P/NAPS 2.37 2.00 1.64 1.61 1.68 1.99 1.96 13.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 -
Price 2.29 2.42 2.27 2.27 1.97 2.10 2.21 -
P/RPS 10.01 12.66 11.45 11.62 9.47 11.62 11.76 -10.21%
P/EPS 27.36 39.93 50.33 50.56 36.87 47.62 50.00 -33.17%
EY 3.65 2.50 1.99 1.98 2.71 2.10 2.00 49.50%
DY 2.18 1.55 1.65 0.00 5.08 0.00 0.00 -
P/NAPS 2.29 2.09 1.80 1.86 1.70 1.93 1.94 11.72%

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