[YTLPOWR] YoY TTM Result on 31-Dec-2005 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- 0.1%

YoY- 13.99%

Quarter Report

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	4,106,991	4,173,602	3,852,313	3,692,600	3,534,832	3,219,601	2,399,433	9.36%
YoY %	-1.60%	8.34%	4.33%	4.46%	9.79%	34.18%	-	-
Horiz. %	171.17%	173.94%	160.55%	153.89%	147.32%	134.18%	100.00%	-
PBT	1,257,980	1,382,027	1,155,857	1,071,552	892,600	782,058	734,739	9.36%
YoY %	-8.98%	19.57%	7.87%	20.05%	14.13%	6.44%	-	-
Horiz. %	171.21%	188.10%	157.32%	145.84%	121.49%	106.44%	100.00%	-
Tax	-304,309	-168,581	-232,241	-307,297	-222,144	-199,084	-172,325	9.93%
YoY %	-80.51%	27.41%	24.42%	-38.33%	-11.58%	-15.53%	-	-
Horiz. %	176.59%	97.83%	134.77%	178.32%	128.91%	115.53%	100.00%	-
NP	953,671	1,213,446	923,616	764,255	670,456	582,974	562,414	9.19%
YoY %	-21.41%	31.38%	20.85%	13.99%	15.01%	3.66%	-	-
Horiz. %	169.57%	215.76%	164.22%	135.89%	119.21%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	953,671	1,213,446	923,616	764,255	670,456	582,974	562,414	9.19%
YoY %	-21.41%	31.38%	20.85%	13.99%	15.01%	3.66%	-	-
Horiz. %	169.57%	215.76%	164.22%	135.89%	119.21%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	12.20%	20.09%	28.68%	24.89%	25.46%	23.45%	-
YoY %	98.28%	-39.27%	-29.95%	15.23%	-2.24%	8.57%	-	-
Horiz. %	103.16%	52.03%	85.67%	122.30%	106.14%	108.57%	100.00%	-
Total Cost	3,153,320	2,960,156	2,928,697	2,928,345	2,864,376	2,636,627	1,837,019	9.41%
YoY %	6.53%	1.07%	0.01%	2.23%	8.64%	43.53%	-	-
Horiz. %	171.65%	161.14%	159.43%	159.41%	155.93%	143.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,704,429	6,214,963	6,208,698	5,549,452	4,789,027	2,256,805	4,842,620	2.76%
YoY %	-8.21%	0.10%	11.88%	15.88%	112.20%	-53.40%	-	-
Horiz. %	117.80%	128.34%	128.21%	114.60%	98.89%	46.60%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	855,377	635,386	677,919	486,657	223,522	452,070	452,896	11.16%
YoY %	34.62%	-6.27%	39.30%	117.72%	-50.56%	-0.18%	-	-
Horiz. %	188.87%	140.29%	149.69%	107.45%	49.35%	99.82%	100.00%	-
Div Payout %	89.69%	52.36%	73.40%	63.68%	33.34%	77.55%	80.53%	-
YoY %	71.29%	-28.66%	15.26%	91.00%	-57.01%	-3.70%	-	-
Horiz. %	111.37%	65.02%	91.15%	79.08%	41.40%	96.30%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	5,704,429	6,214,963	6,208,698	5,549,452	4,789,027	2,256,805	4,842,620	2.76%
YoY %	-8.21%	0.10%	11.88%	15.88%	112.20%	-53.40%	-	-
Horiz. %	117.80%	128.34%	128.21%	114.60%	98.89%	46.60%	100.00%	-
NOSH	5,704,429	5,094,232	4,927,538	4,867,941	4,560,978	2,256,805	2,262,906	16.64%
YoY %	11.98%	3.38%	1.22%	6.73%	102.10%	-0.27%	-	-
Horiz. %	252.08%	225.12%	217.75%	215.12%	201.55%	99.73%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	23.22%	29.07%	23.98%	20.70%	18.97%	18.11%	23.44%	-
YoY %	-20.12%	21.23%	15.85%	9.12%	4.75%	-22.74%	-	-
Horiz. %	99.06%	124.02%	102.30%	88.31%	80.93%	77.26%	100.00%	-
ROE	16.72%	19.52%	14.88%	13.77%	14.00%	25.83%	11.61%	-
YoY %	-14.34%	31.18%	8.06%	-1.64%	-45.80%	122.48%	-	-
Horiz. %	144.01%	168.13%	128.17%	118.60%	120.59%	222.48%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	72.00	81.93	78.18	75.86	77.50	142.66	106.03	-6.24%
YoY %	-12.12%	4.80%	3.06%	-2.12%	-45.68%	34.55%	-	-
Horiz. %	67.91%	77.27%	73.73%	71.55%	73.09%	134.55%	100.00%	-
EPS	16.72	23.82	18.74	15.70	14.70	25.83	24.85	-6.38%
YoY %	-29.81%	27.11%	19.36%	6.80%	-43.09%	3.94%	-	-
Horiz. %	67.28%	95.86%	75.41%	63.18%	59.15%	103.94%	100.00%	-
DPS	14.99	12.50	13.75	10.00	4.90	20.00	20.00	-4.68%
YoY %	19.92%	-9.09%	37.50%	104.08%	-75.50%	0.00%	-	-
Horiz. %	74.95%	62.50%	68.75%	50.00%	24.50%	100.00%	100.00%	-
NAPS	1.00	1.22	1.26	1.14	1.05	1.00	2.14	-11.89%
YoY %	-18.03%	-3.17%	10.53%	8.57%	5.00%	-53.27%	-	-
Horiz. %	46.73%	57.01%	58.88%	53.27%	49.07%	46.73%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 4,867,941
RPS	49.68	50.48	46.60	44.67	42.76	38.94	29.02	9.36%
YoY %	-1.58%	8.33%	4.32%	4.47%	9.81%	34.18%	-	-
Horiz. %	171.19%	173.95%	160.58%	153.93%	147.35%	134.18%	100.00%	-
EPS	11.54	14.68	11.17	9.24	8.11	7.05	6.80	9.20%
YoY %	-21.39%	31.42%	20.89%	13.93%	15.04%	3.68%	-	-
Horiz. %	169.71%	215.88%	164.26%	135.88%	119.26%	103.68%	100.00%	-
DPS	10.35	7.69	8.20	5.89	2.70	5.47	5.48	11.16%
YoY %	34.59%	-6.22%	39.22%	118.15%	-50.64%	-0.18%	-	-
Horiz. %	188.87%	140.33%	149.64%	107.48%	49.27%	99.82%	100.00%	-
NAPS	0.69	0.7518	0.751	0.6713	0.5793	0.273	0.5858	2.76%
YoY %	-8.22%	0.11%	11.87%	15.88%	112.20%	-53.40%	-	-
Horiz. %	117.79%	128.34%	128.20%	114.60%	98.89%	46.60%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	1.90	2.70	2.07	2.24	1.80	3.36	2.80	-
P/RPS	2.64	3.30	2.65	2.95	2.32	2.36	2.64	0.00%
YoY %	-20.00%	24.53%	-10.17%	27.16%	-1.69%	-10.61%	-	-
Horiz. %	100.00%	125.00%	100.38%	111.74%	87.88%	89.39%	100.00%	-
P/EPS	11.36	11.34	11.04	14.27	12.25	13.01	11.27	0.13%
YoY %	0.18%	2.72%	-22.63%	16.49%	-5.84%	15.44%	-	-
Horiz. %	100.80%	100.62%	97.96%	126.62%	108.70%	115.44%	100.00%	-
EY	8.80	8.82	9.06	7.01	8.17	7.69	8.88	-0.15%
YoY %	-0.23%	-2.65%	29.24%	-14.20%	6.24%	-13.40%	-	-
Horiz. %	99.10%	99.32%	102.03%	78.94%	92.00%	86.60%	100.00%	-
DY	7.89	4.63	6.64	4.46	2.72	5.95	7.14	1.67%
YoY %	70.41%	-30.27%	48.88%	63.97%	-54.29%	-16.67%	-	-
Horiz. %	110.50%	64.85%	93.00%	62.46%	38.10%	83.33%	100.00%	-
P/NAPS	1.90	2.21	1.64	1.96	1.71	3.36	1.31	6.38%
YoY %	-14.03%	34.76%	-16.33%	14.62%	-49.11%	156.49%	-	-
Horiz. %	145.04%	168.70%	125.19%	149.62%	130.53%	256.49%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	19/02/09	22/02/08	08/02/07	23/02/06	25/02/05	26/02/04	27/02/03	-
Price	1.86	2.50	2.27	2.21	1.80	3.40	2.80	-
P/RPS	2.58	3.05	2.90	2.91	2.32	2.38	2.64	-0.38%
YoY %	-15.41%	5.17%	-0.34%	25.43%	-2.52%	-9.85%	-	-
Horiz. %	97.73%	115.53%	109.85%	110.23%	87.88%	90.15%	100.00%	-
P/EPS	11.13	10.50	12.11	14.08	12.25	13.16	11.27	-0.20%
YoY %	6.00%	-13.29%	-13.99%	14.94%	-6.91%	16.77%	-	-
Horiz. %	98.76%	93.17%	107.45%	124.93%	108.70%	116.77%	100.00%	-
EY	8.99	9.53	8.26	7.10	8.17	7.60	8.88	0.20%
YoY %	-5.67%	15.38%	16.34%	-13.10%	7.50%	-14.41%	-	-
Horiz. %	101.24%	107.32%	93.02%	79.95%	92.00%	85.59%	100.00%	-
DY	8.06	5.00	6.06	4.52	2.72	5.88	7.14	2.03%
YoY %	61.20%	-17.49%	34.07%	66.18%	-53.74%	-17.65%	-	-
Horiz. %	112.89%	70.03%	84.87%	63.31%	38.10%	82.35%	100.00%	-
P/NAPS	1.86	2.05	1.80	1.94	1.71	3.40	1.31	6.01%
YoY %	-9.27%	13.89%	-7.22%	13.45%	-49.71%	159.54%	-	-
Horiz. %	141.98%	156.49%	137.40%	148.09%	130.53%	259.54%	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