[YTLPOWR] YoY Annualized Quarter 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- 0.37%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,676,848 3,812,002 4,083,056 3,871,868 3,683,492 3,640,922 3,291,100 25.17%
PBT 1,326,946 1,060,368 1,315,810 1,145,270 1,058,356 971,054 860,600 7.47%
Tax -364,330 -269,500 -354,592 -259,646 -270,998 -227,850 -232,210 7.78%
NP 962,616 790,868 961,218 885,624 787,358 743,204 628,390 7.35%
-
NP to SH 962,868 790,868 961,218 885,624 787,358 743,204 628,390 7.36%
-
Tax Rate 27.46% 25.42% 26.95% 22.67% 25.61% 23.46% 26.98% -
Total Cost 11,714,232 3,021,134 3,121,838 2,986,244 2,896,134 2,897,718 2,662,710 27.97%
-
Net Worth 6,652,982 5,569,493 6,217,847 6,213,175 5,527,020 4,764,128 4,488,499 6.77%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 907,224 417,711 382,244 369,831 - - - -
Div Payout % 94.22% 52.82% 39.77% 41.76% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 6,652,982 5,569,493 6,217,847 6,213,175 5,527,020 4,764,128 4,488,499 6.77%
NOSH 6,048,165 5,569,493 5,096,595 4,931,091 4,848,263 4,537,265 2,255,527 17.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.59% 20.75% 23.54% 22.87% 21.38% 20.41% 19.09% -
ROE 14.47% 14.20% 15.46% 14.25% 14.25% 15.60% 14.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 209.60 68.44 80.11 78.52 75.98 80.24 145.91 6.21%
EPS 15.92 14.20 18.86 17.96 16.24 16.38 27.86 -8.89%
DPS 15.00 7.50 7.50 7.50 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.22 1.26 1.14 1.05 1.99 -9.39%
Adjusted Per Share Value based on latest NOSH - 4,927,538
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 153.54 46.17 49.45 46.90 44.61 44.10 39.86 25.17%
EPS 11.66 9.58 11.64 10.73 9.54 9.00 7.61 7.36%
DPS 10.99 5.06 4.63 4.48 0.00 0.00 0.00 -
NAPS 0.8058 0.6746 0.7531 0.7525 0.6694 0.577 0.5436 6.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.24 1.90 2.70 2.07 2.24 1.80 3.36 -
P/RPS 1.07 2.78 3.37 2.64 2.95 2.24 2.30 -11.96%
P/EPS 14.07 13.38 14.32 11.53 13.79 10.99 12.06 2.60%
EY 7.11 7.47 6.99 8.68 7.25 9.10 8.29 -2.52%
DY 6.70 3.95 2.78 3.62 0.00 0.00 0.00 -
P/NAPS 2.04 1.90 2.21 1.64 1.96 1.71 1.69 3.18%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 2.16 1.86 2.50 2.27 2.21 1.80 3.40 -
P/RPS 1.03 2.72 3.12 2.89 2.91 2.24 2.33 -12.70%
P/EPS 13.57 13.10 13.26 12.64 13.61 10.99 12.20 1.78%
EY 7.37 7.63 7.54 7.91 7.35 9.10 8.19 -1.74%
DY 6.94 4.03 3.00 3.30 0.00 0.00 0.00 -
P/NAPS 1.96 1.86 2.05 1.80 1.94 1.71 1.71 2.29%

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