[YTLPOWR] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.75%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,038,323 1,167,496 964,578 976,601 959,333 1,025,706 890,673 10.75%
PBT 317,770 342,216 381,906 286,710 285,925 295,667 287,555 6.88%
Tax -82,703 84,903 -76,188 -64,478 -65,345 -32,206 -70,212 11.52%
NP 235,067 427,119 305,718 222,232 220,580 263,461 217,343 5.36%
-
NP to SH 235,067 427,119 305,718 222,232 220,580 263,461 217,343 5.36%
-
Tax Rate 26.03% -24.81% 19.95% 22.49% 22.85% 10.89% 24.42% -
Total Cost 803,256 740,377 658,860 754,369 738,753 762,245 673,330 12.47%
-
Net Worth 6,373,833 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5,371,970 12.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 255,171 189,181 184,782 - 493,136 - -
Div Payout % - 59.74% 61.88% 83.15% - 187.18% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 6,373,833 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5,371,970 12.06%
NOSH 5,099,067 5,103,421 5,044,851 4,927,538 4,912,695 4,931,366 4,928,412 2.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.64% 36.58% 31.69% 22.76% 22.99% 25.69% 24.40% -
ROE 3.69% 8.37% 5.22% 3.58% 3.68% 4.61% 4.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.36 22.88 19.12 19.82 19.53 20.80 18.07 8.27%
EPS 4.61 8.37 6.06 4.51 4.49 5.34 4.41 2.99%
DPS 0.00 5.00 3.75 3.75 0.00 10.00 0.00 -
NAPS 1.25 1.00 1.16 1.26 1.22 1.16 1.09 9.55%
Adjusted Per Share Value based on latest NOSH - 4,927,538
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.56 14.12 11.67 11.81 11.60 12.41 10.77 10.78%
EPS 2.84 5.17 3.70 2.69 2.67 3.19 2.63 5.24%
DPS 0.00 3.09 2.29 2.24 0.00 5.96 0.00 -
NAPS 0.771 0.6173 0.7079 0.751 0.725 0.6919 0.6498 12.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.39 2.37 2.32 2.07 1.96 1.95 2.17 -
P/RPS 11.74 10.36 12.13 10.44 10.04 9.38 12.01 -1.50%
P/EPS 51.84 28.32 38.28 45.90 43.65 36.50 49.21 3.52%
EY 1.93 3.53 2.61 2.18 2.29 2.74 2.03 -3.30%
DY 0.00 2.11 1.62 1.81 0.00 5.13 0.00 -
P/NAPS 1.91 2.37 2.00 1.64 1.61 1.68 1.99 -2.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 2.55 2.29 2.42 2.27 2.27 1.97 2.10 -
P/RPS 12.52 10.01 12.66 11.45 11.62 9.47 11.62 5.09%
P/EPS 55.31 27.36 39.93 50.33 50.56 36.87 47.62 10.48%
EY 1.81 3.65 2.50 1.99 1.98 2.71 2.10 -9.42%
DY 0.00 2.18 1.55 1.65 0.00 5.08 0.00 -
P/NAPS 2.04 2.29 2.09 1.80 1.86 1.70 1.93 3.76%

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