[YTLPOWR] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -44.96%
YoY- 6.57%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,140,540 1,060,450 1,003,205 1,038,323 1,167,496 964,578 976,601 10.90%
PBT 368,568 359,228 340,135 317,770 342,216 381,906 286,710 18.24%
Tax -87,920 -81,639 -94,593 -82,703 84,903 -76,188 -64,478 22.98%
NP 280,648 277,589 245,542 235,067 427,119 305,718 222,232 16.85%
-
NP to SH 280,648 277,589 245,542 235,067 427,119 305,718 222,232 16.85%
-
Tax Rate 23.85% 22.73% 27.81% 26.03% -24.81% 19.95% 22.49% -
Total Cost 859,892 782,861 757,663 803,256 740,377 658,860 754,369 9.12%
-
Net Worth 6,411,261 6,080,520 6,214,963 6,373,833 5,103,421 5,852,027 6,208,698 2.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 198,696 198,277 191,033 - 255,171 189,181 184,782 4.96%
Div Payout % 70.80% 71.43% 77.80% - 59.74% 61.88% 83.15% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 6,411,261 6,080,520 6,214,963 6,373,833 5,103,421 5,852,027 6,208,698 2.16%
NOSH 5,298,563 5,287,409 5,094,232 5,099,067 5,103,421 5,044,851 4,927,538 4.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.61% 26.18% 24.48% 22.64% 36.58% 31.69% 22.76% -
ROE 4.38% 4.57% 3.95% 3.69% 8.37% 5.22% 3.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.53 20.06 19.69 20.36 22.88 19.12 19.82 5.67%
EPS 5.29 5.25 4.82 4.61 8.37 6.06 4.51 11.23%
DPS 3.75 3.75 3.75 0.00 5.00 3.75 3.75 0.00%
NAPS 1.21 1.15 1.22 1.25 1.00 1.16 1.26 -2.66%
Adjusted Per Share Value based on latest NOSH - 5,099,067
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.81 12.84 12.15 12.58 14.14 11.68 11.83 10.87%
EPS 3.40 3.36 2.97 2.85 5.17 3.70 2.69 16.91%
DPS 2.41 2.40 2.31 0.00 3.09 2.29 2.24 5.00%
NAPS 0.7765 0.7365 0.7527 0.772 0.6181 0.7088 0.752 2.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.85 2.43 2.70 2.39 2.37 2.32 2.07 -
P/RPS 8.59 12.12 13.71 11.74 10.36 12.13 10.44 -12.20%
P/EPS 34.93 46.29 56.02 51.84 28.32 38.28 45.90 -16.66%
EY 2.86 2.16 1.79 1.93 3.53 2.61 2.18 19.86%
DY 2.03 1.54 1.39 0.00 2.11 1.62 1.81 7.95%
P/NAPS 1.53 2.11 2.21 1.91 2.37 2.00 1.64 -4.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 1.78 2.15 2.50 2.55 2.29 2.42 2.27 -
P/RPS 8.27 10.72 12.69 12.52 10.01 12.66 11.45 -19.51%
P/EPS 33.61 40.95 51.87 55.31 27.36 39.93 50.33 -23.61%
EY 2.98 2.44 1.93 1.81 3.65 2.50 1.99 30.92%
DY 2.11 1.74 1.50 0.00 2.18 1.55 1.65 17.83%
P/NAPS 1.47 1.87 2.05 2.04 2.29 2.09 1.80 -12.64%

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