[YTLPOWR] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 4.46%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,049,300 1,140,540 1,060,450 1,003,205 1,038,323 1,167,496 964,578 5.75%
PBT 245,798 368,568 359,228 340,135 317,770 342,216 381,906 -25.39%
Tax -65,421 -87,920 -81,639 -94,593 -82,703 84,903 -76,188 -9.63%
NP 180,377 280,648 277,589 245,542 235,067 427,119 305,718 -29.58%
-
NP to SH 180,377 280,648 277,589 245,542 235,067 427,119 305,718 -29.58%
-
Tax Rate 26.62% 23.85% 22.73% 27.81% 26.03% -24.81% 19.95% -
Total Cost 868,923 859,892 782,861 757,663 803,256 740,377 658,860 20.20%
-
Net Worth 6,247,998 6,411,261 6,080,520 6,214,963 6,373,833 5,103,421 5,852,027 4.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 244,486 198,696 198,277 191,033 - 255,171 189,181 18.59%
Div Payout % 135.54% 70.80% 71.43% 77.80% - 59.74% 61.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 6,247,998 6,411,261 6,080,520 6,214,963 6,373,833 5,103,421 5,852,027 4.44%
NOSH 5,433,042 5,298,563 5,287,409 5,094,232 5,099,067 5,103,421 5,044,851 5.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.19% 24.61% 26.18% 24.48% 22.64% 36.58% 31.69% -
ROE 2.89% 4.38% 4.57% 3.95% 3.69% 8.37% 5.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.31 21.53 20.06 19.69 20.36 22.88 19.12 0.65%
EPS 3.32 5.29 5.25 4.82 4.61 8.37 6.06 -32.97%
DPS 4.50 3.75 3.75 3.75 0.00 5.00 3.75 12.88%
NAPS 1.15 1.21 1.15 1.22 1.25 1.00 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 5,094,232
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.69 13.80 12.83 12.13 12.56 14.12 11.67 5.72%
EPS 2.18 3.39 3.36 2.97 2.84 5.17 3.70 -29.65%
DPS 2.96 2.40 2.40 2.31 0.00 3.09 2.29 18.60%
NAPS 0.7558 0.7755 0.7355 0.7518 0.771 0.6173 0.7079 4.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.77 1.85 2.43 2.70 2.39 2.37 2.32 -
P/RPS 9.16 8.59 12.12 13.71 11.74 10.36 12.13 -17.03%
P/EPS 53.31 34.93 46.29 56.02 51.84 28.32 38.28 24.63%
EY 1.88 2.86 2.16 1.79 1.93 3.53 2.61 -19.59%
DY 2.54 2.03 1.54 1.39 0.00 2.11 1.62 34.85%
P/NAPS 1.54 1.53 2.11 2.21 1.91 2.37 2.00 -15.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 1.71 1.78 2.15 2.50 2.55 2.29 2.42 -
P/RPS 8.85 8.27 10.72 12.69 12.52 10.01 12.66 -21.18%
P/EPS 51.51 33.61 40.95 51.87 55.31 27.36 39.93 18.44%
EY 1.94 2.98 2.44 1.93 1.81 3.65 2.50 -15.51%
DY 2.63 2.11 1.74 1.50 0.00 2.18 1.55 42.12%
P/NAPS 1.49 1.47 1.87 2.05 2.04 2.29 2.09 -20.14%

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