[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 37.02%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,256,610 1,906,001 1,049,300 4,242,518 3,101,978 2,041,528 1,038,323 114.11%
PBT 843,112 530,184 245,798 1,385,701 1,017,133 657,905 317,770 91.53%
Tax -226,302 -134,750 -65,421 -346,855 -258,935 -177,296 -82,703 95.51%
NP 616,810 395,434 180,377 1,038,846 758,198 480,609 235,067 90.13%
-
NP to SH 616,810 395,434 180,377 1,038,846 758,198 480,609 235,067 90.13%
-
Tax Rate 26.84% 25.42% 26.62% 25.03% 25.46% 26.95% 26.03% -
Total Cost 2,639,800 1,510,567 868,923 3,203,672 2,343,780 1,560,919 803,256 120.88%
-
Net Worth 5,535,474 5,569,493 6,247,998 6,286,019 5,931,480 6,217,847 6,373,833 -8.96%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 465,996 208,855 244,486 584,443 386,835 191,122 - -
Div Payout % 75.55% 52.82% 135.54% 56.26% 51.02% 39.77% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 5,535,474 5,569,493 6,247,998 6,286,019 5,931,480 6,217,847 6,373,833 -8.96%
NOSH 5,648,443 5,569,493 5,433,042 5,195,057 5,157,809 5,096,595 5,099,067 7.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.94% 20.75% 17.19% 24.49% 24.44% 23.54% 22.64% -
ROE 11.14% 7.10% 2.89% 16.53% 12.78% 7.73% 3.69% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.66 34.22 19.31 81.66 60.14 40.06 20.36 100.04%
EPS 10.92 7.10 3.32 20.00 14.70 9.43 4.61 77.60%
DPS 8.25 3.75 4.50 11.25 7.50 3.75 0.00 -
NAPS 0.98 1.00 1.15 1.21 1.15 1.22 1.25 -14.96%
Adjusted Per Share Value based on latest NOSH - 5,298,563
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 39.39 23.06 12.69 51.32 37.52 24.70 12.56 114.10%
EPS 7.46 4.78 2.18 12.57 9.17 5.81 2.84 90.26%
DPS 5.64 2.53 2.96 7.07 4.68 2.31 0.00 -
NAPS 0.6696 0.6737 0.7558 0.7604 0.7175 0.7522 0.771 -8.96%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.92 1.90 1.77 1.85 2.43 2.70 2.39 -
P/RPS 3.33 5.55 9.16 2.27 4.04 6.74 11.74 -56.79%
P/EPS 17.58 26.76 53.31 9.25 16.53 28.63 51.84 -51.33%
EY 5.69 3.74 1.88 10.81 6.05 3.49 1.93 105.47%
DY 4.30 1.97 2.54 6.08 3.09 1.39 0.00 -
P/NAPS 1.96 1.90 1.54 1.53 2.11 2.21 1.91 1.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 19/02/09 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 -
Price 2.09 1.86 1.71 1.78 2.15 2.50 2.55 -
P/RPS 3.63 5.44 8.85 2.18 3.57 6.24 12.52 -56.16%
P/EPS 19.14 26.20 51.51 8.90 14.63 26.51 55.31 -50.67%
EY 5.22 3.82 1.94 11.23 6.84 3.77 1.81 102.47%
DY 3.95 2.02 2.63 6.32 3.49 1.50 0.00 -
P/NAPS 2.13 1.86 1.49 1.47 1.87 2.05 2.04 2.91%

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