[YTLPOWR] YoY TTM Result on 31-Mar-2007 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

24-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 9.57%

YoY- 26.29%

Quarter Report

YTLPI3Q31032007-FY2007(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	12,526,306	4,397,150	4,269,474	3,926,218	3,661,094	3,593,027	3,351,230	24.56%
YoY %	184.87%	2.99%	8.74%	7.24%	1.89%	7.22%	-	-
Horiz. %	373.78%	131.21%	127.40%	117.16%	109.25%	107.22%	100.00%	-
PBT	1,609,903	1,211,680	1,359,349	1,250,208	1,100,846	931,693	830,985	11.64%
YoY %	32.87%	-10.86%	8.73%	13.57%	18.16%	12.12%	-	-
Horiz. %	193.73%	145.81%	163.58%	150.45%	132.47%	112.12%	100.00%	-
Tax	-797,157	-314,222	-174,032	-238,217	-299,553	-239,153	-224,041	23.54%
YoY %	-153.69%	-80.55%	26.94%	20.48%	-25.26%	-6.75%	-	-
Horiz. %	355.81%	140.25%	77.68%	106.33%	133.70%	106.75%	100.00%	-
NP	812,746	897,458	1,185,317	1,011,991	801,293	692,540	606,944	4.98%
YoY %	-9.44%	-24.29%	17.13%	26.29%	15.70%	14.10%	-	-
Horiz. %	133.91%	147.87%	195.29%	166.74%	132.02%	114.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	812,884	897,458	1,185,317	1,011,991	801,293	692,540	606,944	4.98%
YoY %	-9.42%	-24.29%	17.13%	26.29%	15.70%	14.10%	-	-
Horiz. %	133.93%	147.87%	195.29%	166.74%	132.02%	114.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.52%	25.93%	12.80%	19.05%	27.21%	25.67%	26.96%	-
YoY %	90.98%	102.58%	-32.81%	-29.99%	6.00%	-4.78%	-	-
Horiz. %	183.68%	96.18%	47.48%	70.66%	100.93%	95.22%	100.00%	-
Total Cost	11,713,560	3,499,692	3,084,157	2,914,227	2,859,801	2,900,487	2,744,286	27.34%
YoY %	234.70%	13.47%	5.83%	1.90%	-1.40%	5.69%	-	-
Horiz. %	426.83%	127.53%	112.38%	106.19%	104.21%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,809,345	5,694,186	6,080,520	5,852,027	5,371,970	4,676,359	2,253,860	20.22%
YoY %	19.58%	-6.35%	3.90%	8.94%	14.88%	107.48%	-	-
Horiz. %	302.12%	252.64%	269.78%	259.64%	238.35%	207.48%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	821,619	874,988	644,482	867,101	486,657	223,522	452,070	10.46%
YoY %	-6.10%	35.77%	-25.67%	78.17%	117.72%	-50.56%	-	-
Horiz. %	181.75%	193.55%	142.56%	191.81%	107.65%	49.44%	100.00%	-
Div Payout %	101.07%	97.50%	54.37%	85.68%	60.73%	32.28%	74.48%	-
YoY %	3.66%	79.33%	-36.54%	41.08%	88.14%	-56.66%	-	-
Horiz. %	135.70%	130.91%	73.00%	115.04%	81.54%	43.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	6,809,345	5,694,186	6,080,520	5,852,027	5,371,970	4,676,359	2,253,860	20.22%
YoY %	19.58%	-6.35%	3.90%	8.94%	14.88%	107.48%	-	-
Horiz. %	302.12%	252.64%	269.78%	259.64%	238.35%	207.48%	100.00%	-
NOSH	6,809,345	5,810,393	5,287,409	5,044,851	4,928,412	4,820,989	2,253,860	20.22%
YoY %	17.19%	9.89%	4.81%	2.36%	2.23%	113.90%	-	-
Horiz. %	302.12%	257.80%	234.59%	223.83%	218.67%	213.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	6.49%	20.41%	27.76%	25.78%	21.89%	19.27%	18.11%	-
YoY %	-68.20%	-26.48%	7.68%	17.77%	13.60%	6.41%	-	-
Horiz. %	35.84%	112.70%	153.29%	142.35%	120.87%	106.41%	100.00%	-
ROE	11.94%	15.76%	19.49%	17.29%	14.92%	14.81%	26.93%	-
YoY %	-24.24%	-19.14%	12.72%	15.88%	0.74%	-45.01%	-	-
Horiz. %	44.34%	58.52%	72.37%	64.20%	55.40%	54.99%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	183.96	75.68	80.75	77.83	74.29	74.53	148.69	3.60%
YoY %	143.08%	-6.28%	3.75%	4.77%	-0.32%	-49.88%	-	-
Horiz. %	123.72%	50.90%	54.31%	52.34%	49.96%	50.12%	100.00%	-
EPS	11.94	15.45	22.42	20.06	16.26	14.37	26.93	-12.67%
YoY %	-22.72%	-31.09%	11.76%	23.37%	13.15%	-46.64%	-	-
Horiz. %	44.34%	57.37%	83.25%	74.49%	60.38%	53.36%	100.00%	-
DPS	12.07	15.06	12.19	17.19	9.87	4.64	20.00	-8.06%
YoY %	-19.85%	23.54%	-29.09%	74.16%	112.72%	-76.80%	-	-
Horiz. %	60.35%	75.30%	60.95%	85.95%	49.35%	23.20%	100.00%	-
NAPS	1.00	0.98	1.15	1.16	1.09	0.97	1.00	0.00%
YoY %	2.04%	-14.78%	-0.86%	6.42%	12.37%	-3.00%	-	-
Horiz. %	100.00%	98.00%	115.00%	116.00%	109.00%	97.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,044,851
RPS	151.67	53.24	51.70	47.54	44.33	43.51	40.58	24.56%
YoY %	184.88%	2.98%	8.75%	7.24%	1.88%	7.22%	-	-
Horiz. %	373.76%	131.20%	127.40%	117.15%	109.24%	107.22%	100.00%	-
EPS	9.84	10.87	14.35	12.25	9.70	8.39	7.35	4.98%
YoY %	-9.48%	-24.25%	17.14%	26.29%	15.61%	14.15%	-	-
Horiz. %	133.88%	147.89%	195.24%	166.67%	131.97%	114.15%	100.00%	-
DPS	9.95	10.59	7.80	10.50	5.89	2.71	5.47	10.48%
YoY %	-6.04%	35.77%	-25.71%	78.27%	117.34%	-50.46%	-	-
Horiz. %	181.90%	193.60%	142.60%	191.96%	107.68%	49.54%	100.00%	-
NAPS	0.8245	0.6895	0.7363	0.7086	0.6505	0.5662	0.2729	20.22%
YoY %	19.58%	-6.36%	3.91%	8.93%	14.89%	107.48%	-	-
Horiz. %	302.13%	252.66%	269.81%	259.66%	238.37%	207.48%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.19	1.92	2.43	2.32	2.17	1.92	3.36	-
P/RPS	1.19	2.54	3.01	2.98	2.92	2.58	2.26	-10.13%
YoY %	-53.15%	-15.61%	1.01%	2.05%	13.18%	14.16%	-	-
Horiz. %	52.65%	112.39%	133.19%	131.86%	129.20%	114.16%	100.00%	-
P/EPS	18.35	12.43	10.84	11.57	13.35	13.37	12.48	6.63%
YoY %	47.63%	14.67%	-6.31%	-13.33%	-0.15%	7.13%	-	-
Horiz. %	147.04%	99.60%	86.86%	92.71%	106.97%	107.13%	100.00%	-
EY	5.45	8.04	9.23	8.65	7.49	7.48	8.01	-6.21%
YoY %	-32.21%	-12.89%	6.71%	15.49%	0.13%	-6.62%	-	-
Horiz. %	68.04%	100.37%	115.23%	107.99%	93.51%	93.38%	100.00%	-
DY	5.51	7.84	5.02	7.41	4.55	2.41	5.95	-1.27%
YoY %	-29.72%	56.18%	-32.25%	62.86%	88.80%	-59.50%	-	-
Horiz. %	92.61%	131.76%	84.37%	124.54%	76.47%	40.50%	100.00%	-
P/NAPS	2.19	1.96	2.11	2.00	1.99	1.98	3.36	-6.88%
YoY %	11.73%	-7.11%	5.50%	0.50%	0.51%	-41.07%	-	-
Horiz. %	65.18%	58.33%	62.80%	59.52%	59.23%	58.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	21/05/09	22/05/08	24/05/07	18/05/06	27/05/05	27/05/04	-
Price	2.19	2.09	2.15	2.42	2.10	1.97	3.54	-
P/RPS	1.19	2.76	2.66	3.11	2.83	2.64	2.38	-10.90%
YoY %	-56.88%	3.76%	-14.47%	9.89%	7.20%	10.92%	-	-
Horiz. %	50.00%	115.97%	111.76%	130.67%	118.91%	110.92%	100.00%	-
P/EPS	18.35	13.53	9.59	12.06	12.92	13.71	13.15	5.70%
YoY %	35.62%	41.08%	-20.48%	-6.66%	-5.76%	4.26%	-	-
Horiz. %	139.54%	102.89%	72.93%	91.71%	98.25%	104.26%	100.00%	-
EY	5.45	7.39	10.43	8.29	7.74	7.29	7.61	-5.40%
YoY %	-26.25%	-29.15%	25.81%	7.11%	6.17%	-4.20%	-	-
Horiz. %	71.62%	97.11%	137.06%	108.94%	101.71%	95.80%	100.00%	-
DY	5.51	7.21	5.67	7.10	4.70	2.35	5.65	-0.41%
YoY %	-23.58%	27.16%	-20.14%	51.06%	100.00%	-58.41%	-	-
Horiz. %	97.52%	127.61%	100.35%	125.66%	83.19%	41.59%	100.00%	-
P/NAPS	2.19	2.13	1.87	2.09	1.93	2.03	3.54	-7.68%
YoY %	2.82%	13.90%	-10.53%	8.29%	-4.93%	-42.66%	-	-
Horiz. %	61.86%	60.17%	52.82%	59.04%	54.52%	57.34%	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