[YTLPOWR] QoQ TTM Result on 31-Dec-2005 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- 0.1%

YoY- 13.99%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	3,790,735	3,758,125	3,661,094	3,692,600	3,709,461	3,671,315	3,593,027	3.63%
YoY %	0.87%	2.65%	-0.85%	-0.45%	1.04%	2.18%	-	-
Horiz. %	105.50%	104.59%	101.89%	102.77%	103.24%	102.18%	100.00%	-
PBT	1,149,018	1,112,400	1,100,846	1,071,552	1,070,126	1,028,621	931,693	14.98%
YoY %	3.29%	1.05%	2.73%	0.13%	4.04%	10.40%	-	-
Horiz. %	123.33%	119.40%	118.16%	115.01%	114.86%	110.40%	100.00%	-
Tax	-232,471	-237,917	-299,553	-307,297	-306,668	-286,443	-239,153	-1.86%
YoY %	2.29%	20.58%	2.52%	-0.21%	-7.06%	-19.77%	-	-
Horiz. %	97.21%	99.48%	125.26%	128.49%	128.23%	119.77%	100.00%	-
NP	916,547	874,483	801,293	764,255	763,458	742,178	692,540	20.52%
YoY %	4.81%	9.13%	4.85%	0.10%	2.87%	7.17%	-	-
Horiz. %	132.35%	126.27%	115.70%	110.36%	110.24%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	916,547	874,483	801,293	764,255	763,458	742,178	692,540	20.52%
YoY %	4.81%	9.13%	4.85%	0.10%	2.87%	7.17%	-	-
Horiz. %	132.35%	126.27%	115.70%	110.36%	110.24%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	21.39%	27.21%	28.68%	28.66%	27.85%	25.67%	-
YoY %	-5.42%	-21.39%	-5.13%	0.07%	2.91%	8.49%	-	-
Horiz. %	78.81%	83.33%	106.00%	111.73%	111.65%	108.49%	100.00%	-
Total Cost	2,874,188	2,883,642	2,859,801	2,928,345	2,946,003	2,929,137	2,900,487	-0.60%
YoY %	-0.33%	0.83%	-2.34%	-0.60%	0.58%	0.99%	-	-
Horiz. %	99.09%	99.42%	98.60%	100.96%	101.57%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,993,488	5,720,385	5,371,970	5,549,452	4,873,004	4,817,907	4,676,359	17.97%
YoY %	4.77%	6.49%	-3.20%	13.88%	1.14%	3.03%	-	-
Horiz. %	128.17%	122.33%	114.88%	118.67%	104.21%	103.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	493,136	493,136	486,657	486,657	486,657	486,657	223,522	69.39%
YoY %	0.00%	1.33%	0.00%	0.00%	0.00%	117.72%	-	-
Horiz. %	220.62%	220.62%	217.72%	217.72%	217.72%	217.72%	100.00%	-
Div Payout %	53.80%	56.39%	60.73%	63.68%	63.74%	65.57%	32.28%	-
YoY %	-4.59%	-7.15%	-4.63%	-0.09%	-2.79%	103.13%	-	-
Horiz. %	166.67%	174.69%	188.14%	197.27%	197.46%	203.13%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	5,993,488	5,720,385	5,371,970	5,549,452	4,873,004	4,817,907	4,676,359	17.97%
YoY %	4.77%	6.49%	-3.20%	13.88%	1.14%	3.03%	-	-
Horiz. %	128.17%	122.33%	114.88%	118.67%	104.21%	103.03%	100.00%	-
NOSH	4,912,695	4,931,366	4,928,412	4,867,941	4,824,756	4,866,572	4,820,989	1.26%
YoY %	-0.38%	0.06%	1.24%	0.90%	-0.86%	0.95%	-	-
Horiz. %	101.90%	102.29%	102.23%	100.97%	100.08%	100.95%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	24.18%	23.27%	21.89%	20.70%	20.58%	20.22%	19.27%	-
YoY %	3.91%	6.30%	5.75%	0.58%	1.78%	4.93%	-	-
Horiz. %	125.48%	120.76%	113.60%	107.42%	106.80%	104.93%	100.00%	-
ROE	15.29%	15.29%	14.92%	13.77%	15.67%	15.40%	14.81%	-
YoY %	0.00%	2.48%	8.35%	-12.13%	1.75%	3.98%	-	-
Horiz. %	103.24%	103.24%	100.74%	92.98%	105.81%	103.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	77.16	76.21	74.29	75.86	76.88	75.44	74.53	2.33%
YoY %	1.25%	2.58%	-2.07%	-1.33%	1.91%	1.22%	-	-
Horiz. %	103.53%	102.25%	99.68%	101.78%	103.15%	101.22%	100.00%	-
EPS	18.66	17.73	16.26	15.70	15.82	15.25	14.37	19.00%
YoY %	5.25%	9.04%	3.57%	-0.76%	3.74%	6.12%	-	-
Horiz. %	129.85%	123.38%	113.15%	109.26%	110.09%	106.12%	100.00%	-
DPS	10.00	10.00	9.87	10.00	10.09	10.00	4.64	66.77%
YoY %	0.00%	1.32%	-1.30%	-0.89%	0.90%	115.52%	-	-
Horiz. %	215.52%	215.52%	212.72%	215.52%	217.46%	215.52%	100.00%	-
NAPS	1.22	1.16	1.09	1.14	1.01	0.99	0.97	16.50%
YoY %	5.17%	6.42%	-4.39%	12.87%	2.02%	2.06%	-	-
Horiz. %	125.77%	119.59%	112.37%	117.53%	104.12%	102.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,867,941
RPS	45.92	45.52	44.35	44.73	44.93	44.47	43.52	3.64%
YoY %	0.88%	2.64%	-0.85%	-0.45%	1.03%	2.18%	-	-
Horiz. %	105.51%	104.60%	101.91%	102.78%	103.24%	102.18%	100.00%	-
EPS	11.10	10.59	9.71	9.26	9.25	8.99	8.39	20.49%
YoY %	4.82%	9.06%	4.86%	0.11%	2.89%	7.15%	-	-
Horiz. %	132.30%	126.22%	115.73%	110.37%	110.25%	107.15%	100.00%	-
DPS	5.97	5.97	5.89	5.89	5.89	5.89	2.71	69.22%
YoY %	0.00%	1.36%	0.00%	0.00%	0.00%	117.34%	-	-
Horiz. %	220.30%	220.30%	217.34%	217.34%	217.34%	217.34%	100.00%	-
NAPS	0.726	0.6929	0.6507	0.6722	0.5903	0.5836	0.5664	17.98%
YoY %	4.78%	6.49%	-3.20%	13.87%	1.15%	3.04%	-	-
Horiz. %	128.18%	122.33%	114.88%	118.68%	104.22%	103.04%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.96	1.95	2.17	2.24	2.16	2.00	1.92	-
P/RPS	2.54	2.56	2.92	2.95	2.81	2.65	2.58	-1.03%
YoY %	-0.78%	-12.33%	-1.02%	4.98%	6.04%	2.71%	-	-
Horiz. %	98.45%	99.22%	113.18%	114.34%	108.91%	102.71%	100.00%	-
P/EPS	10.51	11.00	13.35	14.27	13.65	13.11	13.37	-14.81%
YoY %	-4.45%	-17.60%	-6.45%	4.54%	4.12%	-1.94%	-	-
Horiz. %	78.61%	82.27%	99.85%	106.73%	102.09%	98.06%	100.00%	-
EY	9.52	9.09	7.49	7.01	7.33	7.63	7.48	17.42%
YoY %	4.73%	21.36%	6.85%	-4.37%	-3.93%	2.01%	-	-
Horiz. %	127.27%	121.52%	100.13%	93.72%	97.99%	102.01%	100.00%	-
DY	5.10	5.13	4.55	4.46	4.67	5.00	2.41	64.75%
YoY %	-0.58%	12.75%	2.02%	-4.50%	-6.60%	107.47%	-	-
Horiz. %	211.62%	212.86%	188.80%	185.06%	193.78%	207.47%	100.00%	-
P/NAPS	1.61	1.68	1.99	1.96	2.14	2.02	1.98	-12.87%
YoY %	-4.17%	-15.58%	1.53%	-8.41%	5.94%	2.02%	-	-
Horiz. %	81.31%	84.85%	100.51%	98.99%	108.08%	102.02%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	24/08/06	18/05/06	23/02/06	24/11/05	26/08/05	27/05/05	-
Price	2.27	1.97	2.10	2.21	2.22	2.10	1.97	-
P/RPS	2.94	2.59	2.83	2.91	2.89	2.78	2.64	7.43%
YoY %	13.51%	-8.48%	-2.75%	0.69%	3.96%	5.30%	-	-
Horiz. %	111.36%	98.11%	107.20%	110.23%	109.47%	105.30%	100.00%	-
P/EPS	12.17	11.11	12.92	14.08	14.03	13.77	13.71	-7.62%
YoY %	9.54%	-14.01%	-8.24%	0.36%	1.89%	0.44%	-	-
Horiz. %	88.77%	81.04%	94.24%	102.70%	102.33%	100.44%	100.00%	-
EY	8.22	9.00	7.74	7.10	7.13	7.26	7.29	8.32%
YoY %	-8.67%	16.28%	9.01%	-0.42%	-1.79%	-0.41%	-	-
Horiz. %	112.76%	123.46%	106.17%	97.39%	97.81%	99.59%	100.00%	-
DY	4.41	5.08	4.70	4.52	4.54	4.76	2.35	52.08%
YoY %	-13.19%	8.09%	3.98%	-0.44%	-4.62%	102.55%	-	-
Horiz. %	187.66%	216.17%	200.00%	192.34%	193.19%	202.55%	100.00%	-
P/NAPS	1.86	1.70	1.93	1.94	2.20	2.12	2.03	-5.65%
YoY %	9.41%	-11.92%	-0.52%	-11.82%	3.77%	4.43%	-	-
Horiz. %	91.63%	83.74%	95.07%	95.57%	108.37%	104.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos