[YTLPOWR] QoQ 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- 1.01%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 976,601 959,333 1,025,706 890,673 915,023 926,723 928,675 3.40%
PBT 286,710 285,925 295,667 287,555 279,871 249,307 284,113 0.60%
Tax -64,478 -65,345 -32,206 -70,212 -64,708 -70,791 -93,842 -22.08%
NP 222,232 220,580 263,461 217,343 215,163 178,516 190,271 10.87%
-
NP to SH 222,232 220,580 263,461 217,343 215,163 178,516 190,271 10.87%
-
Tax Rate 22.49% 22.85% 10.89% 24.42% 23.12% 28.40% 33.03% -
Total Cost 754,369 738,753 762,245 673,330 699,860 748,207 738,404 1.43%
-
Net Worth 6,208,698 5,993,488 5,720,385 5,371,970 5,549,452 4,873,004 4,817,907 18.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 184,782 - 493,136 - - - 486,657 -47.47%
Div Payout % 83.15% - 187.18% - - - 255.77% -
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 6,208,698 5,993,488 5,720,385 5,371,970 5,549,452 4,873,004 4,817,907 18.36%
NOSH 4,927,538 4,912,695 4,931,366 4,928,412 4,867,941 4,824,756 4,866,572 0.83%
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 22.76% 22.99% 25.69% 24.40% 23.51% 19.26% 20.49% -
ROE 3.58% 3.68% 4.61% 4.05% 3.88% 3.66% 3.95% -
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 19.82 19.53 20.80 18.07 18.80 19.21 19.08 2.56%
EPS 4.51 4.49 5.34 4.41 4.42 3.70 3.91 9.95%
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 0.99 17.39%
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 11.83 11.62 12.42 10.79 11.08 11.22 11.25 3.39%
EPS 2.69 2.67 3.19 2.63 2.61 2.16 2.30 10.97%
DPS 2.24 0.00 5.97 0.00 0.00 0.00 5.89 -47.41%
NAPS 0.752 0.7259 0.6928 0.6506 0.6721 0.5902 0.5835 18.37%
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 10.44 10.04 9.38 12.01 11.92 11.25 10.48 -0.25%
P/EPS 45.90 43.65 36.50 49.21 50.68 58.38 51.15 -6.94%
EY 2.18 2.29 2.74 2.03 1.97 1.71 1.95 7.69%
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 2.02 -12.93%
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 11.45 11.62 9.47 11.62 11.76 11.56 11.00 2.70%
P/EPS 50.33 50.56 36.87 47.62 50.00 60.00 53.71 -4.22%
EY 1.99 1.98 2.71 2.10 2.00 1.67 1.86 4.59%
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 2.12 -10.30%

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