[YTLPOWR] YoY TTM 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- 16.17%

YoY- 34.44%

Quarter Report

YTLPI4Q30062007-FY2007 (Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	13,442,917	6,093,394	4,242,518	4,068,008	3,758,125	3,671,315	3,359,921	25.98%
YoY %	120.61%	43.63%	4.29%	8.25%	2.36%	9.27%	-	-
Horiz. %	400.10%	181.36%	126.27%	121.07%	111.85%	109.27%	100.00%	-
PBT	1,717,212	1,386,873	1,385,701	1,296,757	1,112,400	1,028,621	836,653	12.72%
YoY %	23.82%	0.08%	6.86%	16.57%	8.14%	22.94%	-	-
Horiz. %	205.25%	165.76%	165.62%	154.99%	132.96%	122.94%	100.00%	-
Tax	-476,203	-740,279	-346,855	-121,108	-237,917	-286,443	-223,604	13.42%
YoY %	35.67%	-113.43%	-186.40%	49.10%	16.94%	-28.10%	-	-
Horiz. %	212.97%	331.07%	155.12%	54.16%	106.40%	128.10%	100.00%	-
NP	1,241,009	646,594	1,038,846	1,175,649	874,483	742,178	613,049	12.46%
YoY %	91.93%	-37.76%	-11.64%	34.44%	17.83%	21.06%	-	-
Horiz. %	202.43%	105.47%	169.46%	191.77%	142.64%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,241,135	646,606	1,038,846	1,175,649	874,483	742,178	613,049	12.46%
YoY %	91.95%	-37.76%	-11.64%	34.44%	17.83%	21.06%	-	-
Horiz. %	202.45%	105.47%	169.46%	191.77%	142.64%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	53.38%	25.03%	9.34%	21.39%	27.85%	26.73%	-
YoY %	-48.05%	113.26%	167.99%	-56.33%	-23.20%	4.19%	-	-
Horiz. %	103.74%	199.70%	93.64%	34.94%	80.02%	104.19%	100.00%	-
Total Cost	12,201,908	5,446,800	3,203,672	2,892,359	2,883,642	2,929,137	2,746,872	28.19%
YoY %	124.02%	70.02%	10.76%	0.30%	-1.55%	6.64%	-	-
Horiz. %	444.21%	198.29%	116.63%	105.30%	104.98%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	18.37%	-6.40%	25.63%	-10.79%	18.73%	115.54%	-	-
Horiz. %	317.78%	268.46%	286.83%	228.32%	255.92%	215.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	842,346	789,105	588,007	629,135	493,136	486,657	223,522	24.73%
YoY %	6.75%	34.20%	-6.54%	27.58%	1.33%	117.72%	-	-
Horiz. %	376.85%	353.03%	263.06%	281.46%	220.62%	217.72%	100.00%	-
Div Payout %	67.87%	122.04%	56.60%	53.51%	56.39%	65.57%	36.46%	-
YoY %	-44.39%	115.62%	5.77%	-5.11%	-14.00%	79.84%	-	-
Horiz. %	186.15%	334.72%	155.24%	146.76%	154.66%	179.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
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%
YoY %	18.37%	-6.40%	25.63%	-10.79%	18.73%	115.54%	-	-
Horiz. %	317.78%	268.46%	286.83%	228.32%	255.92%	215.54%	100.00%	-
NOSH	7,103,162	6,000,666	5,298,563	5,103,421	4,931,366	4,866,572	4,612,510	7.45%
YoY %	18.37%	13.25%	3.82%	3.49%	1.33%	5.51%	-	-
Horiz. %	154.00%	130.10%	114.87%	110.64%	106.91%	105.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.23%	10.61%	24.49%	28.90%	23.27%	20.22%	18.25%	-
YoY %	-13.01%	-56.68%	-15.26%	24.19%	15.08%	10.79%	-	-
Horiz. %	50.58%	58.14%	134.19%	158.36%	127.51%	110.79%	100.00%	-
ROE	17.47%	10.78%	16.20%	23.04%	15.29%	15.40%	27.43%	-
YoY %	62.06%	-33.46%	-29.69%	50.69%	-0.71%	-43.86%	-	-
Horiz. %	63.69%	39.30%	59.06%	84.00%	55.74%	56.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	189.25	101.55	80.07	79.71	76.21	75.44	150.32	3.91%
YoY %	86.36%	26.83%	0.45%	4.59%	1.02%	-49.81%	-	-
Horiz. %	125.90%	67.56%	53.27%	53.03%	50.70%	50.19%	100.00%	-
EPS	17.47	10.78	19.61	23.04	17.73	15.25	27.43	-7.24%
YoY %	62.06%	-45.03%	-14.89%	29.95%	16.26%	-44.40%	-	-
Horiz. %	63.69%	39.30%	71.49%	84.00%	64.64%	55.60%	100.00%	-
DPS	11.86	13.15	11.10	12.33	10.00	10.00	10.00	2.88%
YoY %	-9.81%	18.47%	-9.98%	23.30%	0.00%	0.00%	-	-
Horiz. %	118.60%	131.50%	111.00%	123.30%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.00	1.21	1.00	1.16	0.99	1.00	0.00%
YoY %	0.00%	-17.36%	21.00%	-13.79%	17.17%	-1.00%	-	-
Horiz. %	100.00%	100.00%	121.00%	100.00%	116.00%	99.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,103,421
RPS	162.60	73.71	51.32	49.21	45.46	44.41	40.64	25.98%
YoY %	120.59%	43.63%	4.29%	8.25%	2.36%	9.28%	-	-
Horiz. %	400.10%	181.37%	126.28%	121.09%	111.86%	109.28%	100.00%	-
EPS	15.01	7.82	12.57	14.22	10.58	8.98	7.42	12.45%
YoY %	91.94%	-37.79%	-11.60%	34.40%	17.82%	21.02%	-	-
Horiz. %	202.29%	105.39%	169.41%	191.64%	142.59%	121.02%	100.00%	-
DPS	10.19	9.54	7.11	7.61	5.96	5.89	2.70	24.76%
YoY %	6.81%	34.18%	-6.57%	27.68%	1.19%	118.15%	-	-
Horiz. %	377.41%	353.33%	263.33%	281.85%	220.74%	218.15%	100.00%	-
NAPS	0.8592	0.7258	0.7755	0.6173	0.6919	0.5828	0.2704	21.23%
YoY %	18.38%	-6.41%	25.63%	-10.78%	18.72%	115.53%	-	-
Horiz. %	317.75%	268.42%	286.80%	228.29%	255.88%	215.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.17	2.13	2.31	2.97	2.56	2.65	2.41	-11.34%
YoY %	-45.07%	-7.79%	-22.22%	16.02%	-3.40%	9.96%	-	-
Horiz. %	48.55%	88.38%	95.85%	123.24%	106.22%	109.96%	100.00%	-
P/EPS	12.65	20.05	9.44	10.29	11.00	13.11	13.20	-0.70%
YoY %	-36.91%	112.39%	-8.26%	-6.45%	-16.09%	-0.68%	-	-
Horiz. %	95.83%	151.89%	71.52%	77.95%	83.33%	99.32%	100.00%	-
EY	7.91	4.99	10.60	9.72	9.09	7.63	7.58	0.71%
YoY %	58.52%	-52.92%	9.05%	6.93%	19.13%	0.66%	-	-
Horiz. %	104.35%	65.83%	139.84%	128.23%	119.92%	100.66%	100.00%	-
DY	5.37	6.09	6.00	5.20	5.13	5.00	2.76	11.72%
YoY %	-11.82%	1.50%	15.38%	1.36%	2.60%	81.16%	-	-
Horiz. %	194.57%	220.65%	217.39%	188.41%	185.87%	181.16%	100.00%	-
P/NAPS	2.21	2.16	1.53	2.37	1.68	2.02	3.62	-7.89%
YoY %	2.31%	41.18%	-35.44%	41.07%	-16.83%	-44.20%	-	-
Horiz. %	61.05%	59.67%	42.27%	65.47%	46.41%	55.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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	1.21	2.09	2.22	2.87	2.59	2.78	1.12	1.29%
YoY %	-42.11%	-5.86%	-22.65%	10.81%	-6.83%	148.21%	-	-
Horiz. %	108.04%	186.61%	198.21%	256.25%	231.25%	248.21%	100.00%	-
P/EPS	13.11	19.67	9.08	9.94	11.11	13.77	6.16	13.40%
YoY %	-33.35%	116.63%	-8.65%	-10.53%	-19.32%	123.54%	-	-
Horiz. %	212.82%	319.32%	147.40%	161.36%	180.36%	223.54%	100.00%	-
EY	7.63	5.08	11.01	10.06	9.00	7.26	16.23	-11.81%
YoY %	50.20%	-53.86%	9.44%	11.78%	23.97%	-55.27%	-	-
Horiz. %	47.01%	31.30%	67.84%	61.98%	55.45%	44.73%	100.00%	-
DY	5.18	6.20	6.23	5.38	5.08	4.76	5.92	-2.19%
YoY %	-16.45%	-0.48%	15.80%	5.91%	6.72%	-19.59%	-	-
Horiz. %	87.50%	104.73%	105.24%	90.88%	85.81%	80.41%	100.00%	-
P/NAPS	2.29	2.12	1.47	2.29	1.70	2.12	1.69	5.19%
YoY %	8.02%	44.22%	-35.81%	34.71%	-19.81%	25.44%	-	-
Horiz. %	135.50%	125.44%	86.98%	135.50%	100.59%	125.44%	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