[YTLPOWR] YoY Cumulative 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- 100.75%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 6,338,424 1,906,001 2,041,528 1,935,934 1,841,746 1,820,461 1,645,550 25.17%
PBT 663,473 530,184 657,905 572,635 529,178 485,527 430,300 7.47%
Tax -182,165 -134,750 -177,296 -129,823 -135,499 -113,925 -116,105 7.78%
NP 481,308 395,434 480,609 442,812 393,679 371,602 314,195 7.35%
-
NP to SH 481,434 395,434 480,609 442,812 393,679 371,602 314,195 7.36%
-
Tax Rate 27.46% 25.42% 26.95% 22.67% 25.61% 23.46% 26.98% -
Total Cost 5,857,116 1,510,567 1,560,919 1,493,122 1,448,067 1,448,859 1,331,355 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 453,612 208,855 191,122 184,915 - - - -
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 7.24% 7.10% 7.73% 7.13% 7.12% 7.80% 7.00% -
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 104.80 34.22 40.06 39.26 37.99 40.12 72.96 6.21%
EPS 7.96 7.10 9.43 8.98 8.12 8.19 13.93 -8.89%
DPS 7.50 3.75 3.75 3.75 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 76.77 23.09 24.73 23.45 22.31 22.05 19.93 25.17%
EPS 5.83 4.79 5.82 5.36 4.77 4.50 3.81 7.34%
DPS 5.49 2.53 2.31 2.24 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 2.14 5.55 6.74 5.27 5.90 4.49 4.61 -11.99%
P/EPS 28.14 26.76 28.63 23.05 27.59 21.98 24.12 2.60%
EY 3.55 3.74 3.49 4.34 3.62 4.55 4.15 -2.56%
DY 3.35 1.97 1.39 1.81 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 2.06 5.44 6.24 5.78 5.82 4.49 4.66 -12.70%
P/EPS 27.14 26.20 26.51 25.28 27.22 21.98 24.41 1.78%
EY 3.69 3.82 3.77 3.96 3.67 4.55 4.10 -1.73%
DY 3.47 2.02 1.50 1.65 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