[YTLPOWR] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

08-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 0.77%

YoY- 20.85%

Quarter Report

YTLPI2Q31122006 FY2007(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	4,146,998	4,068,008	3,926,218	3,852,313	3,790,735	3,758,125	3,661,094	8.65%
YoY %	1.94%	3.61%	1.92%	1.62%	0.87%	2.65%	-	-
Horiz. %	113.27%	111.11%	107.24%	105.22%	103.54%	102.65%	100.00%	-
PBT	1,328,602	1,296,757	1,250,208	1,155,857	1,149,018	1,112,400	1,100,846	13.34%
YoY %	2.46%	3.72%	8.16%	0.60%	3.29%	1.05%	-	-
Horiz. %	120.69%	117.80%	113.57%	105.00%	104.38%	101.05%	100.00%	-
Tax	-138,466	-121,108	-238,217	-232,241	-232,471	-237,917	-299,553	-40.18%
YoY %	-14.33%	49.16%	-2.57%	0.10%	2.29%	20.58%	-	-
Horiz. %	46.22%	40.43%	79.52%	77.53%	77.61%	79.42%	100.00%	-
NP	1,190,136	1,175,649	1,011,991	923,616	916,547	874,483	801,293	30.14%
YoY %	1.23%	16.17%	9.57%	0.77%	4.81%	9.13%	-	-
Horiz. %	148.53%	146.72%	126.29%	115.27%	114.38%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,190,136	1,175,649	1,011,991	923,616	916,547	874,483	801,293	30.14%
YoY %	1.23%	16.17%	9.57%	0.77%	4.81%	9.13%	-	-
Horiz. %	148.53%	146.72%	126.29%	115.27%	114.38%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.42%	9.34%	19.05%	20.09%	20.23%	21.39%	27.21%	-
YoY %	11.56%	-50.97%	-5.18%	-0.69%	-5.42%	-21.39%	-	-
Horiz. %	38.29%	34.33%	70.01%	73.83%	74.35%	78.61%	100.00%	-
Total Cost	2,956,862	2,892,359	2,914,227	2,928,697	2,874,188	2,883,642	2,859,801	2.24%
YoY %	2.23%	-0.75%	-0.49%	1.90%	-0.33%	0.83%	-	-
Horiz. %	103.39%	101.14%	101.90%	102.41%	100.50%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,373,833	5,103,421	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	12.06%
YoY %	24.89%	-12.79%	-5.74%	3.59%	4.77%	6.49%	-	-
Horiz. %	118.65%	95.00%	108.94%	115.58%	111.57%	106.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	629,135	629,135	867,101	677,919	493,136	493,136	486,657	18.65%
YoY %	0.00%	-27.44%	27.91%	37.47%	0.00%	1.33%	-	-
Horiz. %	129.28%	129.28%	178.17%	139.30%	101.33%	101.33%	100.00%	-
Div Payout %	52.86%	53.51%	85.68%	73.40%	53.80%	56.39%	60.73%	-
YoY %	-1.21%	-37.55%	16.73%	36.43%	-4.59%	-7.15%	-	-
Horiz. %	87.04%	88.11%	141.08%	120.86%	88.59%	92.85%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	6,373,833	5,103,421	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	12.06%
YoY %	24.89%	-12.79%	-5.74%	3.59%	4.77%	6.49%	-	-
Horiz. %	118.65%	95.00%	108.94%	115.58%	111.57%	106.49%	100.00%	-
NOSH	5,099,067	5,103,421	5,044,851	4,927,538	4,912,695	4,931,366	4,928,412	2.29%
YoY %	-0.09%	1.16%	2.38%	0.30%	-0.38%	0.06%	-	-
Horiz. %	103.46%	103.55%	102.36%	99.98%	99.68%	100.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	28.70%	28.90%	25.78%	23.98%	24.18%	23.27%	21.89%	-
YoY %	-0.69%	12.10%	7.51%	-0.83%	3.91%	6.30%	-	-
Horiz. %	131.11%	132.02%	117.77%	109.55%	110.46%	106.30%	100.00%	-
ROE	18.67%	23.04%	17.29%	14.88%	15.29%	15.29%	14.92%	-
YoY %	-18.97%	33.26%	16.20%	-2.68%	0.00%	2.48%	-	-
Horiz. %	125.13%	154.42%	115.88%	99.73%	102.48%	102.48%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	81.33	79.71	77.83	78.18	77.16	76.21	74.29	6.21%
YoY %	2.03%	2.42%	-0.45%	1.32%	1.25%	2.58%	-	-
Horiz. %	109.48%	107.30%	104.77%	105.24%	103.86%	102.58%	100.00%	-
EPS	23.34	23.04	20.06	18.74	18.66	17.73	16.26	27.22%
YoY %	1.30%	14.86%	7.04%	0.43%	5.25%	9.04%	-	-
Horiz. %	143.54%	141.70%	123.37%	115.25%	114.76%	109.04%	100.00%	-
DPS	12.34	12.33	17.19	13.75	10.00	10.00	9.87	16.03%
YoY %	0.08%	-28.27%	25.02%	37.50%	0.00%	1.32%	-	-
Horiz. %	125.03%	124.92%	174.16%	139.31%	101.32%	101.32%	100.00%	-
NAPS	1.25	1.00	1.16	1.26	1.22	1.16	1.09	9.55%
YoY %	25.00%	-13.79%	-7.94%	3.28%	5.17%	6.42%	-	-
Horiz. %	114.68%	91.74%	106.42%	115.60%	111.93%	106.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,927,538
RPS	50.23	49.27	47.55	46.66	45.91	45.52	44.34	8.66%
YoY %	1.95%	3.62%	1.91%	1.63%	0.86%	2.66%	-	-
Horiz. %	113.28%	111.12%	107.24%	105.23%	103.54%	102.66%	100.00%	-
EPS	14.41	14.24	12.26	11.19	11.10	10.59	9.71	30.07%
YoY %	1.19%	16.15%	9.56%	0.81%	4.82%	9.06%	-	-
Horiz. %	148.40%	146.65%	126.26%	115.24%	114.32%	109.06%	100.00%	-
DPS	7.62	7.62	10.50	8.21	5.97	5.97	5.89	18.71%
YoY %	0.00%	-27.43%	27.89%	37.52%	0.00%	1.36%	-	-
Horiz. %	129.37%	129.37%	178.27%	139.39%	101.36%	101.36%	100.00%	-
NAPS	0.772	0.6181	0.7088	0.752	0.7259	0.6928	0.6506	12.07%
YoY %	24.90%	-12.80%	-5.74%	3.60%	4.78%	6.49%	-	-
Horiz. %	118.66%	95.00%	108.95%	115.59%	111.57%	106.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.39	2.37	2.32	2.07	1.96	1.95	2.17	-
P/RPS	2.94	2.97	2.98	2.65	2.54	2.56	2.92	0.45%
YoY %	-1.01%	-0.34%	12.45%	4.33%	-0.78%	-12.33%	-	-
Horiz. %	100.68%	101.71%	102.05%	90.75%	86.99%	87.67%	100.00%	-
P/EPS	10.24	10.29	11.57	11.04	10.51	11.00	13.35	-16.19%
YoY %	-0.49%	-11.06%	4.80%	5.04%	-4.45%	-17.60%	-	-
Horiz. %	76.70%	77.08%	86.67%	82.70%	78.73%	82.40%	100.00%	-
EY	9.77	9.72	8.65	9.06	9.52	9.09	7.49	19.36%
YoY %	0.51%	12.37%	-4.53%	-4.83%	4.73%	21.36%	-	-
Horiz. %	130.44%	129.77%	115.49%	120.96%	127.10%	121.36%	100.00%	-
DY	5.16	5.20	7.41	6.64	5.10	5.13	4.55	8.74%
YoY %	-0.77%	-29.82%	11.60%	30.20%	-0.58%	12.75%	-	-
Horiz. %	113.41%	114.29%	162.86%	145.93%	112.09%	112.75%	100.00%	-
P/NAPS	1.91	2.37	2.00	1.64	1.61	1.68	1.99	-2.69%
YoY %	-19.41%	18.50%	21.95%	1.86%	-4.17%	-15.58%	-	-
Horiz. %	95.98%	119.10%	100.50%	82.41%	80.90%	84.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	24/08/06	18/05/06	-
Price	2.55	2.29	2.42	2.27	2.27	1.97	2.10	-
P/RPS	3.14	2.87	3.11	2.90	2.94	2.59	2.83	7.16%
YoY %	9.41%	-7.72%	7.24%	-1.36%	13.51%	-8.48%	-	-
Horiz. %	110.95%	101.41%	109.89%	102.47%	103.89%	91.52%	100.00%	-
P/EPS	10.93	9.94	12.06	12.11	12.17	11.11	12.92	-10.54%
YoY %	9.96%	-17.58%	-0.41%	-0.49%	9.54%	-14.01%	-	-
Horiz. %	84.60%	76.93%	93.34%	93.73%	94.20%	85.99%	100.00%	-
EY	9.15	10.06	8.29	8.26	8.22	9.00	7.74	11.79%
YoY %	-9.05%	21.35%	0.36%	0.49%	-8.67%	16.28%	-	-
Horiz. %	118.22%	129.97%	107.11%	106.72%	106.20%	116.28%	100.00%	-
DY	4.84	5.38	7.10	6.06	4.41	5.08	4.70	1.97%
YoY %	-10.04%	-24.23%	17.16%	37.41%	-13.19%	8.09%	-	-
Horiz. %	102.98%	114.47%	151.06%	128.94%	93.83%	108.09%	100.00%	-
P/NAPS	2.04	2.29	2.09	1.80	1.86	1.70	1.93	3.76%
YoY %	-10.92%	9.57%	16.11%	-3.23%	9.41%	-11.92%	-	-
Horiz. %	105.70%	118.65%	108.29%	93.26%	96.37%	88.08%	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