[YTLPOWR] QoQ TTM 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- 1.23%

YoY- 29.85%

Quarter Report

YTLPI1Q30092007- FY2008- Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	4,242,518	4,269,474	4,173,602	4,146,998	4,068,008	3,926,218	3,852,313	6.64%
YoY %	-0.63%	2.30%	0.64%	1.94%	3.61%	1.92%	-	-
Horiz. %	110.13%	110.83%	108.34%	107.65%	105.60%	101.92%	100.00%	-
PBT	1,385,701	1,359,349	1,382,027	1,328,602	1,296,757	1,250,208	1,155,857	12.86%
YoY %	1.94%	-1.64%	4.02%	2.46%	3.72%	8.16%	-	-
Horiz. %	119.89%	117.61%	119.57%	114.95%	112.19%	108.16%	100.00%	-
Tax	-346,855	-174,032	-168,581	-138,466	-121,108	-238,217	-232,241	30.69%
YoY %	-99.31%	-3.23%	-21.75%	-14.33%	49.16%	-2.57%	-	-
Horiz. %	149.35%	74.94%	72.59%	59.62%	52.15%	102.57%	100.00%	-
NP	1,038,846	1,185,317	1,213,446	1,190,136	1,175,649	1,011,991	923,616	8.16%
YoY %	-12.36%	-2.32%	1.96%	1.23%	16.17%	9.57%	-	-
Horiz. %	112.48%	128.33%	131.38%	128.86%	127.29%	109.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,038,846	1,185,317	1,213,446	1,190,136	1,175,649	1,011,991	923,616	8.16%
YoY %	-12.36%	-2.32%	1.96%	1.23%	16.17%	9.57%	-	-
Horiz. %	112.48%	128.33%	131.38%	128.86%	127.29%	109.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	12.80%	12.20%	10.42%	9.34%	19.05%	20.09%	-
YoY %	95.55%	4.92%	17.08%	11.56%	-50.97%	-5.18%	-	-
Horiz. %	124.59%	63.71%	60.73%	51.87%	46.49%	94.82%	100.00%	-
Total Cost	3,203,672	3,084,157	2,960,156	2,956,862	2,892,359	2,914,227	2,928,697	6.17%
YoY %	3.88%	4.19%	0.11%	2.23%	-0.75%	-0.49%	-	-
Horiz. %	109.39%	105.31%	101.07%	100.96%	98.76%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.44%	-2.16%	-2.49%	24.89%	-12.79%	-5.74%	-	-
Horiz. %	103.26%	97.94%	100.10%	102.66%	82.20%	94.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	588,007	644,482	635,386	629,135	629,135	867,101	677,919	-9.05%
YoY %	-8.76%	1.43%	0.99%	0.00%	-27.44%	27.91%	-	-
Horiz. %	86.74%	95.07%	93.73%	92.80%	92.80%	127.91%	100.00%	-
Div Payout %	56.60%	54.37%	52.36%	52.86%	53.51%	85.68%	73.40%	-
YoY %	4.10%	3.84%	-0.95%	-1.21%	-37.55%	16.73%	-	-
Horiz. %	77.11%	74.07%	71.34%	72.02%	72.90%	116.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
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%
YoY %	5.44%	-2.16%	-2.49%	24.89%	-12.79%	-5.74%	-	-
Horiz. %	103.26%	97.94%	100.10%	102.66%	82.20%	94.26%	100.00%	-
NOSH	5,298,563	5,287,409	5,094,232	5,099,067	5,103,421	5,044,851	4,927,538	4.96%
YoY %	0.21%	3.79%	-0.09%	-0.09%	1.16%	2.38%	-	-
Horiz. %	107.53%	107.30%	103.38%	103.48%	103.57%	102.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	24.49%	27.76%	29.07%	28.70%	28.90%	25.78%	23.98%	-
YoY %	-11.78%	-4.51%	1.29%	-0.69%	12.10%	7.51%	-	-
Horiz. %	102.13%	115.76%	121.23%	119.68%	120.52%	107.51%	100.00%	-
ROE	16.20%	19.49%	19.52%	18.67%	23.04%	17.29%	14.88%	-
YoY %	-16.88%	-0.15%	4.55%	-18.97%	33.26%	16.20%	-	-
Horiz. %	108.87%	130.98%	131.18%	125.47%	154.84%	116.20%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	80.07	80.75	81.93	81.33	79.71	77.83	78.18	1.60%
YoY %	-0.84%	-1.44%	0.74%	2.03%	2.42%	-0.45%	-	-
Horiz. %	102.42%	103.29%	104.80%	104.03%	101.96%	99.55%	100.00%	-
EPS	19.61	22.42	23.82	23.34	23.04	20.06	18.74	3.07%
YoY %	-12.53%	-5.88%	2.06%	1.30%	14.86%	7.04%	-	-
Horiz. %	104.64%	119.64%	127.11%	124.55%	122.95%	107.04%	100.00%	-
DPS	11.10	12.19	12.50	12.34	12.33	17.19	13.75	-13.31%
YoY %	-8.94%	-2.48%	1.30%	0.08%	-28.27%	25.02%	-	-
Horiz. %	80.73%	88.65%	90.91%	89.75%	89.67%	125.02%	100.00%	-
NAPS	1.21	1.15	1.22	1.25	1.00	1.16	1.26	-2.66%
YoY %	5.22%	-5.74%	-2.40%	25.00%	-13.79%	-7.94%	-	-
Horiz. %	96.03%	91.27%	96.83%	99.21%	79.37%	92.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,099,067
RPS	51.32	51.64	50.48	50.16	49.21	47.49	46.60	6.64%
YoY %	-0.62%	2.30%	0.64%	1.93%	3.62%	1.91%	-	-
Horiz. %	110.13%	110.82%	108.33%	107.64%	105.60%	101.91%	100.00%	-
EPS	12.57	14.34	14.68	14.40	14.22	12.24	11.17	8.19%
YoY %	-12.34%	-2.32%	1.94%	1.27%	16.18%	9.58%	-	-
Horiz. %	112.53%	128.38%	131.42%	128.92%	127.31%	109.58%	100.00%	-
DPS	7.11	7.80	7.69	7.61	7.61	10.49	8.20	-9.07%
YoY %	-8.85%	1.43%	1.05%	0.00%	-27.45%	27.93%	-	-
Horiz. %	86.71%	95.12%	93.78%	92.80%	92.80%	127.93%	100.00%	-
NAPS	0.7755	0.7355	0.7518	0.771	0.6173	0.7079	0.751	2.16%
YoY %	5.44%	-2.17%	-2.49%	24.90%	-12.80%	-5.74%	-	-
Horiz. %	103.26%	97.94%	100.11%	102.66%	82.20%	94.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.31	3.01	3.30	2.94	2.97	2.98	2.65	-8.75%
YoY %	-23.26%	-8.79%	12.24%	-1.01%	-0.34%	12.45%	-	-
Horiz. %	87.17%	113.58%	124.53%	110.94%	112.08%	112.45%	100.00%	-
P/EPS	9.44	10.84	11.34	10.24	10.29	11.57	11.04	-9.92%
YoY %	-12.92%	-4.41%	10.74%	-0.49%	-11.06%	4.80%	-	-
Horiz. %	85.51%	98.19%	102.72%	92.75%	93.21%	104.80%	100.00%	-
EY	10.60	9.23	8.82	9.77	9.72	8.65	9.06	11.04%
YoY %	14.84%	4.65%	-9.72%	0.51%	12.37%	-4.53%	-	-
Horiz. %	117.00%	101.88%	97.35%	107.84%	107.28%	95.47%	100.00%	-
DY	6.00	5.02	4.63	5.16	5.20	7.41	6.64	-6.53%
YoY %	19.52%	8.42%	-10.27%	-0.77%	-29.82%	11.60%	-	-
Horiz. %	90.36%	75.60%	69.73%	77.71%	78.31%	111.60%	100.00%	-
P/NAPS	1.53	2.11	2.21	1.91	2.37	2.00	1.64	-4.52%
YoY %	-27.49%	-4.52%	15.71%	-19.41%	18.50%	21.95%	-	-
Horiz. %	93.29%	128.66%	134.76%	116.46%	144.51%	121.95%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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	2.22	2.66	3.05	3.14	2.87	3.11	2.90	-16.33%
YoY %	-16.54%	-12.79%	-2.87%	9.41%	-7.72%	7.24%	-	-
Horiz. %	76.55%	91.72%	105.17%	108.28%	98.97%	107.24%	100.00%	-
P/EPS	9.08	9.59	10.50	10.93	9.94	12.06	12.11	-17.48%
YoY %	-5.32%	-8.67%	-3.93%	9.96%	-17.58%	-0.41%	-	-
Horiz. %	74.98%	79.19%	86.71%	90.26%	82.08%	99.59%	100.00%	-
EY	11.01	10.43	9.53	9.15	10.06	8.29	8.26	21.13%
YoY %	5.56%	9.44%	4.15%	-9.05%	21.35%	0.36%	-	-
Horiz. %	133.29%	126.27%	115.38%	110.77%	121.79%	100.36%	100.00%	-
DY	6.23	5.67	5.00	4.84	5.38	7.10	6.06	1.86%
YoY %	9.88%	13.40%	3.31%	-10.04%	-24.23%	17.16%	-	-
Horiz. %	102.81%	93.56%	82.51%	79.87%	88.78%	117.16%	100.00%	-
P/NAPS	1.47	1.87	2.05	2.04	2.29	2.09	1.80	-12.64%
YoY %	-21.39%	-8.78%	0.49%	-10.92%	9.57%	16.11%	-	-
Horiz. %	81.67%	103.89%	113.89%	113.33%	127.22%	116.11%	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