[YTLPOWR] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 4.81%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 8,247,816 4,253,495 4,146,998 3,790,735 3,709,461 3,430,150 3,185,164 17.16%
PBT 1,459,999 1,313,729 1,328,602 1,149,018 1,070,126 830,962 757,118 11.55%
Tax -762,811 -329,573 -138,466 -232,471 -306,668 -217,347 -188,427 26.21%
NP 697,188 984,156 1,190,136 916,547 763,458 613,615 568,691 3.45%
-
NP to SH 697,326 984,156 1,190,136 916,547 763,458 613,615 568,691 3.45%
-
Tax Rate 52.25% 25.09% 10.42% 20.23% 28.66% 26.16% 24.89% -
Total Cost 7,550,628 3,269,339 2,956,862 2,874,188 2,946,003 2,816,535 2,616,473 19.30%
-
Net Worth 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 2,257,492 18.61%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 765,130 832,494 629,135 493,136 486,657 223,522 452,070 9.15%
Div Payout % 109.72% 84.59% 52.86% 53.80% 63.74% 36.43% 79.49% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 2,257,492 18.61%
NOSH 5,880,330 5,433,042 5,099,067 4,912,695 4,824,756 4,505,329 2,257,492 17.28%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.45% 23.14% 28.70% 24.18% 20.58% 17.89% 17.85% -
ROE 11.08% 15.75% 18.67% 15.29% 15.67% 14.04% 25.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.26 78.29 81.33 77.16 76.88 76.14 141.09 -0.09%
EPS 11.86 18.11 23.34 18.66 15.82 13.62 25.19 -11.78%
DPS 13.01 15.32 12.34 10.00 10.09 4.96 20.00 -6.91%
NAPS 1.07 1.15 1.25 1.22 1.01 0.97 1.00 1.13%
Adjusted Per Share Value based on latest NOSH - 4,912,695
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.91 51.52 50.23 45.92 44.93 41.55 38.58 17.16%
EPS 8.45 11.92 14.42 11.10 9.25 7.43 6.89 3.45%
DPS 9.27 10.08 7.62 5.97 5.89 2.71 5.48 9.14%
NAPS 0.7621 0.7568 0.7721 0.726 0.5903 0.5294 0.2735 18.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.17 1.77 2.39 1.96 2.16 1.77 3.32 -
P/RPS 1.55 2.26 2.94 2.54 2.81 2.32 2.35 -6.69%
P/EPS 18.30 9.77 10.24 10.51 13.65 13.00 13.18 5.61%
EY 5.46 10.23 9.77 9.52 7.33 7.69 7.59 -5.33%
DY 6.00 8.66 5.16 5.10 4.67 2.80 6.02 -0.05%
P/NAPS 2.03 1.54 1.91 1.61 2.14 1.82 3.32 -7.86%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 21/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 -
Price 2.20 1.71 2.55 2.27 2.22 1.79 3.46 -
P/RPS 1.57 2.18 3.14 2.94 2.89 2.35 2.45 -7.14%
P/EPS 18.55 9.44 10.93 12.17 14.03 13.14 13.73 5.13%
EY 5.39 10.59 9.15 8.22 7.13 7.61 7.28 -4.88%
DY 5.91 8.96 4.84 4.41 4.54 2.77 5.78 0.37%
P/NAPS 2.06 1.49 2.04 1.86 2.20 1.85 3.46 -8.27%

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