[YTLPOWR] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 39.71%
YoY- 62.12%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,753,395 2,836,784 1,140,540 1,167,496 1,025,706 928,675 850,387 28.06%
PBT 651,070 543,761 368,568 342,216 295,667 284,113 187,185 23.07%
Tax -193,023 -513,977 -87,920 84,903 -32,206 -93,842 -46,552 26.73%
NP 458,047 29,784 280,648 427,119 263,461 190,271 140,633 21.73%
-
NP to SH 458,047 29,796 280,648 427,119 263,461 190,271 140,633 21.73%
-
Tax Rate 29.65% 94.52% 23.85% -24.81% 10.89% 33.03% 24.87% -
Total Cost 3,295,348 2,807,000 859,892 740,377 762,245 738,404 709,754 29.14%
-
Net Worth 7,103,162 6,000,666 6,411,261 5,103,421 5,720,385 4,817,907 2,235,229 21.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 133,539 112,812 198,696 255,171 493,136 486,657 223,522 -8.22%
Div Payout % 29.15% 378.62% 70.80% 59.74% 187.18% 255.77% 158.94% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 7,103,162 6,000,666 6,411,261 5,103,421 5,720,385 4,817,907 2,235,229 21.24%
NOSH 7,103,162 6,000,666 5,298,563 5,103,421 4,931,366 4,866,572 4,612,510 7.45%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.20% 1.05% 24.61% 36.58% 25.69% 20.49% 16.54% -
ROE 6.45% 0.50% 4.38% 8.37% 4.61% 3.95% 6.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.84 47.27 21.53 22.88 20.80 19.08 38.04 5.62%
EPS 6.45 0.51 5.29 8.37 5.34 3.91 3.14 12.74%
DPS 1.88 1.88 3.75 5.00 10.00 10.00 10.00 -24.30%
NAPS 1.00 1.00 1.21 1.00 1.16 0.99 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,103,421
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.40 34.31 13.80 14.12 12.41 11.23 10.29 28.05%
EPS 5.54 0.36 3.39 5.17 3.19 2.30 1.70 21.75%
DPS 1.62 1.36 2.40 3.09 5.96 5.89 2.70 -8.15%
NAPS 0.8592 0.7258 0.7755 0.6173 0.6919 0.5828 0.2704 21.23%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.21 2.16 1.85 2.37 1.95 2.00 3.62 -
P/RPS 4.18 4.57 8.59 10.36 9.38 10.48 9.52 -12.81%
P/EPS 34.27 435.01 34.93 28.32 36.50 51.15 57.54 -8.27%
EY 2.92 0.23 2.86 3.53 2.74 1.95 1.74 9.00%
DY 0.85 0.87 2.03 2.11 5.13 5.00 2.76 -17.81%
P/NAPS 2.21 2.16 1.53 2.37 1.68 2.02 3.62 -7.89%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 22/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 2.29 2.12 1.78 2.29 1.97 2.10 1.69 -
P/RPS 4.33 4.48 8.27 10.01 9.47 11.00 4.44 -0.41%
P/EPS 35.51 426.95 33.61 27.36 36.87 53.71 26.86 4.76%
EY 2.82 0.23 2.98 3.65 2.71 1.86 3.72 -4.50%
DY 0.82 0.89 2.11 2.18 5.08 4.76 5.92 -28.05%
P/NAPS 2.29 2.12 1.47 2.29 1.70 2.12 1.69 5.19%

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