[YTLPOWR] QoQ TTM Result on 30-Jun-2007 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 16.17%

YoY- 34.44%

Quarter Report

YTLPI4Q30062007-FY2007 (Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	4,269,474	4,173,602	4,146,998	4,068,008	3,926,218	3,852,313	3,790,735	8.24%
YoY %	2.30%	0.64%	1.94%	3.61%	1.92%	1.62%	-	-
Horiz. %	112.63%	110.10%	109.40%	107.31%	103.57%	101.62%	100.00%	-
PBT	1,359,349	1,382,027	1,328,602	1,296,757	1,250,208	1,155,857	1,149,018	11.84%
YoY %	-1.64%	4.02%	2.46%	3.72%	8.16%	0.60%	-	-
Horiz. %	118.31%	120.28%	115.63%	112.86%	108.81%	100.60%	100.00%	-
Tax	-174,032	-168,581	-138,466	-121,108	-238,217	-232,241	-232,471	-17.53%
YoY %	-3.23%	-21.75%	-14.33%	49.16%	-2.57%	0.10%	-	-
Horiz. %	74.86%	72.52%	59.56%	52.10%	102.47%	99.90%	100.00%	-
NP	1,185,317	1,213,446	1,190,136	1,175,649	1,011,991	923,616	916,547	18.68%
YoY %	-2.32%	1.96%	1.23%	16.17%	9.57%	0.77%	-	-
Horiz. %	129.32%	132.39%	129.85%	128.27%	110.41%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,185,317	1,213,446	1,190,136	1,175,649	1,011,991	923,616	916,547	18.68%
YoY %	-2.32%	1.96%	1.23%	16.17%	9.57%	0.77%	-	-
Horiz. %	129.32%	132.39%	129.85%	128.27%	110.41%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.80%	12.20%	10.42%	9.34%	19.05%	20.09%	20.23%	-
YoY %	4.92%	17.08%	11.56%	-50.97%	-5.18%	-0.69%	-	-
Horiz. %	63.27%	60.31%	51.51%	46.17%	94.17%	99.31%	100.00%	-
Total Cost	3,084,157	2,960,156	2,956,862	2,892,359	2,914,227	2,928,697	2,874,188	4.80%
YoY %	4.19%	0.11%	2.23%	-0.75%	-0.49%	1.90%	-	-
Horiz. %	107.31%	102.99%	102.88%	100.63%	101.39%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,080,520	6,214,963	6,373,833	5,103,421	5,852,027	6,208,698	5,993,488	0.96%
YoY %	-2.16%	-2.49%	24.89%	-12.79%	-5.74%	3.59%	-	-
Horiz. %	101.45%	103.70%	106.35%	85.15%	97.64%	103.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	644,482	635,386	629,135	629,135	867,101	677,919	493,136	19.51%
YoY %	1.43%	0.99%	0.00%	-27.44%	27.91%	37.47%	-	-
Horiz. %	130.69%	128.85%	127.58%	127.58%	175.83%	137.47%	100.00%	-
Div Payout %	54.37%	52.36%	52.86%	53.51%	85.68%	73.40%	53.80%	-
YoY %	3.84%	-0.95%	-1.21%	-37.55%	16.73%	36.43%	-	-
Horiz. %	101.06%	97.32%	98.25%	99.46%	159.26%	136.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	6,080,520	6,214,963	6,373,833	5,103,421	5,852,027	6,208,698	5,993,488	0.96%
YoY %	-2.16%	-2.49%	24.89%	-12.79%	-5.74%	3.59%	-	-
Horiz. %	101.45%	103.70%	106.35%	85.15%	97.64%	103.59%	100.00%	-
NOSH	5,287,409	5,094,232	5,099,067	5,103,421	5,044,851	4,927,538	4,912,695	5.01%
YoY %	3.79%	-0.09%	-0.09%	1.16%	2.38%	0.30%	-	-
Horiz. %	107.63%	103.70%	103.79%	103.88%	102.69%	100.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	27.76%	29.07%	28.70%	28.90%	25.78%	23.98%	24.18%	-
YoY %	-4.51%	1.29%	-0.69%	12.10%	7.51%	-0.83%	-	-
Horiz. %	114.81%	120.22%	118.69%	119.52%	106.62%	99.17%	100.00%	-
ROE	19.49%	19.52%	18.67%	23.04%	17.29%	14.88%	15.29%	-
YoY %	-0.15%	4.55%	-18.97%	33.26%	16.20%	-2.68%	-	-
Horiz. %	127.47%	127.67%	122.11%	150.69%	113.08%	97.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	80.75	81.93	81.33	79.71	77.83	78.18	77.16	3.07%
YoY %	-1.44%	0.74%	2.03%	2.42%	-0.45%	1.32%	-	-
Horiz. %	104.65%	106.18%	105.40%	103.30%	100.87%	101.32%	100.00%	-
EPS	22.42	23.82	23.34	23.04	20.06	18.74	18.66	13.00%
YoY %	-5.88%	2.06%	1.30%	14.86%	7.04%	0.43%	-	-
Horiz. %	120.15%	127.65%	125.08%	123.47%	107.50%	100.43%	100.00%	-
DPS	12.19	12.50	12.34	12.33	17.19	13.75	10.00	14.09%
YoY %	-2.48%	1.30%	0.08%	-28.27%	25.02%	37.50%	-	-
Horiz. %	121.90%	125.00%	123.40%	123.30%	171.90%	137.50%	100.00%	-
NAPS	1.15	1.22	1.25	1.00	1.16	1.26	1.22	-3.85%
YoY %	-5.74%	-2.40%	25.00%	-13.79%	-7.94%	3.28%	-	-
Horiz. %	94.26%	100.00%	102.46%	81.97%	95.08%	103.28%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,103,421
RPS	51.64	50.48	50.16	49.21	47.49	46.60	45.85	8.24%
YoY %	2.30%	0.64%	1.93%	3.62%	1.91%	1.64%	-	-
Horiz. %	112.63%	110.10%	109.40%	107.33%	103.58%	101.64%	100.00%	-
EPS	14.34	14.68	14.40	14.22	12.24	11.17	11.09	18.67%
YoY %	-2.32%	1.94%	1.27%	16.18%	9.58%	0.72%	-	-
Horiz. %	129.31%	132.37%	129.85%	128.22%	110.37%	100.72%	100.00%	-
DPS	7.80	7.69	7.61	7.61	10.49	8.20	5.96	19.62%
YoY %	1.43%	1.05%	0.00%	-27.45%	27.93%	37.58%	-	-
Horiz. %	130.87%	129.03%	127.68%	127.68%	176.01%	137.58%	100.00%	-
NAPS	0.7355	0.7518	0.771	0.6173	0.7079	0.751	0.725	0.96%
YoY %	-2.17%	-2.49%	24.90%	-12.80%	-5.74%	3.59%	-	-
Horiz. %	101.45%	103.70%	106.34%	85.14%	97.64%	103.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.43	2.70	2.39	2.37	2.32	2.07	1.96	-
P/RPS	3.01	3.30	2.94	2.97	2.98	2.65	2.54	11.97%
YoY %	-8.79%	12.24%	-1.01%	-0.34%	12.45%	4.33%	-	-
Horiz. %	118.50%	129.92%	115.75%	116.93%	117.32%	104.33%	100.00%	-
P/EPS	10.84	11.34	10.24	10.29	11.57	11.04	10.51	2.08%
YoY %	-4.41%	10.74%	-0.49%	-11.06%	4.80%	5.04%	-	-
Horiz. %	103.14%	107.90%	97.43%	97.91%	110.09%	105.04%	100.00%	-
EY	9.23	8.82	9.77	9.72	8.65	9.06	9.52	-2.03%
YoY %	4.65%	-9.72%	0.51%	12.37%	-4.53%	-4.83%	-	-
Horiz. %	96.95%	92.65%	102.63%	102.10%	90.86%	95.17%	100.00%	-
DY	5.02	4.63	5.16	5.20	7.41	6.64	5.10	-1.04%
YoY %	8.42%	-10.27%	-0.77%	-29.82%	11.60%	30.20%	-	-
Horiz. %	98.43%	90.78%	101.18%	101.96%	145.29%	130.20%	100.00%	-
P/NAPS	2.11	2.21	1.91	2.37	2.00	1.64	1.61	19.73%
YoY %	-4.52%	15.71%	-19.41%	18.50%	21.95%	1.86%	-	-
Horiz. %	131.06%	137.27%	118.63%	147.20%	124.22%	101.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	22/02/08	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	-
Price	2.15	2.50	2.55	2.29	2.42	2.27	2.27	-
P/RPS	2.66	3.05	3.14	2.87	3.11	2.90	2.94	-6.44%
YoY %	-12.79%	-2.87%	9.41%	-7.72%	7.24%	-1.36%	-	-
Horiz. %	90.48%	103.74%	106.80%	97.62%	105.78%	98.64%	100.00%	-
P/EPS	9.59	10.50	10.93	9.94	12.06	12.11	12.17	-14.67%
YoY %	-8.67%	-3.93%	9.96%	-17.58%	-0.41%	-0.49%	-	-
Horiz. %	78.80%	86.28%	89.81%	81.68%	99.10%	99.51%	100.00%	-
EY	10.43	9.53	9.15	10.06	8.29	8.26	8.22	17.18%
YoY %	9.44%	4.15%	-9.05%	21.35%	0.36%	0.49%	-	-
Horiz. %	126.89%	115.94%	111.31%	122.38%	100.85%	100.49%	100.00%	-
DY	5.67	5.00	4.84	5.38	7.10	6.06	4.41	18.22%
YoY %	13.40%	3.31%	-10.04%	-24.23%	17.16%	37.41%	-	-
Horiz. %	128.57%	113.38%	109.75%	122.00%	161.00%	137.41%	100.00%	-
P/NAPS	1.87	2.05	2.04	2.29	2.09	1.80	1.86	0.35%
YoY %	-8.78%	0.49%	-10.92%	9.57%	16.11%	-3.23%	-	-
Horiz. %	100.54%	110.22%	109.68%	123.12%	112.37%	96.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos