[YTLPOWR] QoQ Annualized Quarter 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- 0.9%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,068,008 3,867,349 3,871,868 3,837,332 3,758,125 3,643,225 3,683,492 6.86%
PBT 1,296,757 1,272,721 1,145,270 1,143,700 1,112,400 1,088,977 1,058,356 14.54%
Tax -121,108 -274,681 -259,646 -261,380 -237,917 -274,281 -270,998 -41.63%
NP 1,175,649 998,040 885,624 882,320 874,483 814,696 787,358 30.73%
-
NP to SH 1,175,649 998,040 885,624 882,320 874,483 814,696 787,358 30.73%
-
Tax Rate 9.34% 21.58% 22.67% 22.85% 21.39% 25.19% 25.61% -
Total Cost 2,892,359 2,869,309 2,986,244 2,955,012 2,883,642 2,828,529 2,896,134 -0.08%
-
Net Worth 5,895,721 5,754,106 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 624,546 248,021 369,831 - 489,014 - - -
Div Payout % 53.12% 24.85% 41.76% - 55.92% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,895,721 5,754,106 6,213,175 5,993,488 5,672,562 5,315,355 5,527,020 4.41%
NOSH 4,996,374 4,960,437 4,931,091 4,912,695 4,890,140 4,876,472 4,848,263 2.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 28.90% 25.81% 22.87% 22.99% 23.27% 22.36% 21.38% -
ROE 19.94% 17.34% 14.25% 14.72% 15.42% 15.33% 14.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.42 77.96 78.52 78.11 76.85 74.71 75.98 4.73%
EPS 23.53 20.12 17.96 17.96 17.89 16.71 16.24 28.13%
DPS 12.50 5.00 7.50 0.00 10.00 0.00 0.00 -
NAPS 1.18 1.16 1.26 1.22 1.16 1.09 1.14 2.33%
Adjusted Per Share Value based on latest NOSH - 4,912,695
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.21 46.78 46.84 46.42 45.46 44.07 44.56 6.86%
EPS 14.22 12.07 10.71 10.67 10.58 9.86 9.52 30.76%
DPS 7.55 3.00 4.47 0.00 5.92 0.00 0.00 -
NAPS 0.7132 0.6961 0.7516 0.725 0.6862 0.643 0.6686 4.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.37 2.32 2.07 1.96 1.95 2.17 2.24 -
P/RPS 2.91 2.98 2.64 2.51 2.54 2.90 2.95 -0.90%
P/EPS 10.07 11.53 11.53 10.91 10.90 12.99 13.79 -18.95%
EY 9.93 8.67 8.68 9.16 9.17 7.70 7.25 23.40%
DY 5.27 2.16 3.62 0.00 5.13 0.00 0.00 -
P/NAPS 2.01 2.00 1.64 1.61 1.68 1.99 1.96 1.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 -
Price 2.29 2.42 2.27 2.27 1.97 2.10 2.21 -
P/RPS 2.81 3.10 2.89 2.91 2.56 2.81 2.91 -2.31%
P/EPS 9.73 12.03 12.64 12.64 11.02 12.57 13.61 -20.09%
EY 10.28 8.31 7.91 7.91 9.08 7.96 7.35 25.14%
DY 5.46 2.07 3.30 0.00 5.08 0.00 0.00 -
P/NAPS 1.94 2.09 1.80 1.86 1.70 1.93 1.94 0.00%

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
Post a Comment