[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

08-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 100.75%

YoY- 12.48%

Quarter Report

YTLPI2Q31122006 FY2007(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	1,038,323	4,068,008	2,900,512	1,935,934	959,333	3,758,125	2,732,419	-47.50%
YoY %	-74.48%	40.25%	49.82%	101.80%	-74.47%	37.54%	-	-
Horiz. %	38.00%	148.88%	106.15%	70.85%	35.11%	137.54%	100.00%	-
PBT	317,770	1,296,757	954,541	572,635	285,925	1,112,400	816,733	-46.67%
YoY %	-75.50%	35.85%	66.69%	100.27%	-74.30%	36.20%	-	-
Horiz. %	38.91%	158.77%	116.87%	70.11%	35.01%	136.20%	100.00%	-
Tax	-82,703	-121,108	-206,011	-129,823	-65,345	-237,917	-205,711	-45.49%
YoY %	31.71%	41.21%	-58.69%	-98.67%	72.53%	-15.66%	-	-
Horiz. %	40.20%	58.87%	100.15%	63.11%	31.77%	115.66%	100.00%	-
NP	235,067	1,175,649	748,530	442,812	220,580	874,483	611,022	-47.07%
YoY %	-80.01%	57.06%	69.04%	100.75%	-74.78%	43.12%	-	-
Horiz. %	38.47%	192.41%	122.50%	72.47%	36.10%	143.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,067	1,175,649	748,530	442,812	220,580	874,483	611,022	-47.07%
YoY %	-80.01%	57.06%	69.04%	100.75%	-74.78%	43.12%	-	-
Horiz. %	38.47%	192.41%	122.50%	72.47%	36.10%	143.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	9.34%	21.58%	22.67%	22.85%	21.39%	25.19%	-
YoY %	178.69%	-56.72%	-4.81%	-0.79%	6.83%	-15.09%	-	-
Horiz. %	103.33%	37.08%	85.67%	90.00%	90.71%	84.91%	100.00%	-
Total Cost	803,256	2,892,359	2,151,982	1,493,122	738,753	2,883,642	2,121,397	-47.63%
YoY %	-72.23%	34.40%	44.13%	102.11%	-74.38%	35.93%	-	-
Horiz. %	37.86%	136.34%	101.44%	70.38%	34.82%	135.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,373,833	5,895,721	5,754,107	6,213,175	5,993,488	5,672,562	5,315,355	12.85%
YoY %	8.11%	2.46%	-7.39%	3.67%	5.66%	6.72%	-	-
Horiz. %	119.91%	110.92%	108.25%	116.89%	112.76%	106.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	624,546	186,016	184,915	-	489,014	-	-
YoY %	-	235.75%	0.60%	0.00%	-	0.00%	-	-
Horiz. %	-	127.72%	38.04%	37.81%	-	100.00%	-	-
Div Payout %	-	53.12%	24.85%	41.76%	-	55.92%	-	-
YoY %	-	113.76%	-40.49%	0.00%	-	0.00%	-	-
Horiz. %	-	94.99%	44.44%	74.68%	-	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	6,373,833	5,895,721	5,754,107	6,213,175	5,993,488	5,672,562	5,315,355	12.85%
YoY %	8.11%	2.46%	-7.39%	3.67%	5.66%	6.72%	-	-
Horiz. %	119.91%	110.92%	108.25%	116.89%	112.76%	106.72%	100.00%	-
NOSH	5,099,067	4,996,374	4,960,437	4,931,091	4,912,695	4,890,140	4,876,472	3.01%
YoY %	2.06%	0.72%	0.60%	0.37%	0.46%	0.28%	-	-
Horiz. %	104.56%	102.46%	101.72%	101.12%	100.74%	100.28%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	22.64%	28.90%	25.81%	22.87%	22.99%	23.27%	22.36%	-
YoY %	-21.66%	11.97%	12.86%	-0.52%	-1.20%	4.07%	-	-
Horiz. %	101.25%	129.25%	115.43%	102.28%	102.82%	104.07%	100.00%	-
ROE	3.69%	19.94%	13.01%	7.13%	3.68%	15.42%	11.50%	-
YoY %	-81.49%	53.27%	82.47%	93.75%	-76.13%	34.09%	-	-
Horiz. %	32.09%	173.39%	113.13%	62.00%	32.00%	134.09%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	20.36	81.42	58.47	39.26	19.53	76.85	56.03	-49.04%
YoY %	-74.99%	39.25%	48.93%	101.02%	-74.59%	37.16%	-	-
Horiz. %	36.34%	145.32%	104.35%	70.07%	34.86%	137.16%	100.00%	-
EPS	4.61	23.53	15.09	8.98	4.49	17.89	12.53	-48.62%
YoY %	-80.41%	55.93%	68.04%	100.00%	-74.90%	42.78%	-	-
Horiz. %	36.79%	187.79%	120.43%	71.67%	35.83%	142.78%	100.00%	-
DPS	0.00	12.50	3.75	3.75	0.00	10.00	0.00	-
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.00%	37.50%	37.50%	0.00%	100.00%	-	-
NAPS	1.25	1.18	1.16	1.26	1.22	1.16	1.09	9.55%
YoY %	5.93%	1.72%	-7.94%	3.28%	5.17%	6.42%	-	-
Horiz. %	114.68%	108.26%	106.42%	115.60%	111.93%	106.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,927,538
RPS	12.56	49.21	35.08	23.42	11.60	45.46	33.05	-47.50%
YoY %	-74.48%	40.28%	49.79%	101.90%	-74.48%	37.55%	-	-
Horiz. %	38.00%	148.90%	106.14%	70.86%	35.10%	137.55%	100.00%	-
EPS	2.84	14.22	9.05	5.36	2.67	10.58	7.39	-47.11%
YoY %	-80.03%	57.13%	68.84%	100.75%	-74.76%	43.17%	-	-
Horiz. %	38.43%	192.42%	122.46%	72.53%	36.13%	143.17%	100.00%	-
DPS	0.00	7.55	2.25	2.24	0.00	5.92	0.00	-
YoY %	0.00%	235.56%	0.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	127.53%	38.01%	37.84%	0.00%	100.00%	-	-
NAPS	0.771	0.7131	0.696	0.7515	0.725	0.6861	0.6429	12.86%
YoY %	8.12%	2.46%	-7.39%	3.66%	5.67%	6.72%	-	-
Horiz. %	119.93%	110.92%	108.26%	116.89%	112.77%	106.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.39	2.37	2.32	2.07	1.96	1.95	2.17	-
P/RPS	11.74	2.91	3.97	5.27	10.04	2.54	3.87	109.41%
YoY %	303.44%	-26.70%	-24.67%	-47.51%	295.28%	-34.37%	-	-
Horiz. %	303.36%	75.19%	102.58%	136.18%	259.43%	65.63%	100.00%	-
P/EPS	51.84	10.07	15.37	23.05	43.65	10.90	17.32	107.54%
YoY %	414.80%	-34.48%	-33.32%	-47.19%	300.46%	-37.07%	-	-
Horiz. %	299.31%	58.14%	88.74%	133.08%	252.02%	62.93%	100.00%	-
EY	1.93	9.93	6.50	4.34	2.29	9.17	5.77	-51.78%
YoY %	-80.56%	52.77%	49.77%	89.52%	-75.03%	58.93%	-	-
Horiz. %	33.45%	172.10%	112.65%	75.22%	39.69%	158.93%	100.00%	-
DY	0.00	5.27	1.62	1.81	0.00	5.13	0.00	-
YoY %	0.00%	225.31%	-10.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	102.73%	31.58%	35.28%	0.00%	100.00%	-	-
P/NAPS	1.91	2.01	2.00	1.64	1.61	1.68	1.99	-2.69%
YoY %	-4.98%	0.50%	21.95%	1.86%	-4.17%	-15.58%	-	-
Horiz. %	95.98%	101.01%	100.50%	82.41%	80.90%	84.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	24/08/06	18/05/06	-
Price	2.55	2.29	2.42	2.27	2.27	1.97	2.10	-
P/RPS	12.52	2.81	4.14	5.78	11.62	2.56	3.75	123.21%
YoY %	345.55%	-32.13%	-28.37%	-50.26%	353.91%	-31.73%	-	-
Horiz. %	333.87%	74.93%	110.40%	154.13%	309.87%	68.27%	100.00%	-
P/EPS	55.31	9.73	16.04	25.28	50.56	11.02	16.76	121.49%
YoY %	468.45%	-39.34%	-36.55%	-50.00%	358.80%	-34.25%	-	-
Horiz. %	330.01%	58.05%	95.70%	150.84%	301.67%	65.75%	100.00%	-
EY	1.81	10.28	6.24	3.96	1.98	9.08	5.97	-54.83%
YoY %	-82.39%	64.74%	57.58%	100.00%	-78.19%	52.09%	-	-
Horiz. %	30.32%	172.19%	104.52%	66.33%	33.17%	152.09%	100.00%	-
DY	0.00	5.46	1.55	1.65	0.00	5.08	0.00	-
YoY %	0.00%	252.26%	-6.06%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	107.48%	30.51%	32.48%	0.00%	100.00%	-	-
P/NAPS	2.04	1.94	2.09	1.80	1.86	1.70	1.93	3.76%
YoY %	5.15%	-7.18%	16.11%	-3.23%	9.41%	-11.92%	-	-
Horiz. %	105.70%	100.52%	108.29%	93.26%	96.37%	88.08%	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