[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 104.46%

YoY- 8.54%

Quarter Report

YTLPI2Q31122007 -FY2008 - Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	1,049,300	4,242,518	3,101,978	2,041,528	1,038,323	4,068,008	2,900,512	-49.13%
YoY %	-75.27%	36.77%	51.94%	96.62%	-74.48%	40.25%	-	-
Horiz. %	36.18%	146.27%	106.95%	70.39%	35.80%	140.25%	100.00%	-
PBT	245,798	1,385,701	1,017,133	657,905	317,770	1,296,757	954,541	-59.42%
YoY %	-82.26%	36.24%	54.60%	107.04%	-75.50%	35.85%	-	-
Horiz. %	25.75%	145.17%	106.56%	68.92%	33.29%	135.85%	100.00%	-
Tax	-65,421	-346,855	-258,935	-177,296	-82,703	-121,108	-206,011	-53.35%
YoY %	81.14%	-33.95%	-46.05%	-114.38%	31.71%	41.21%	-	-
Horiz. %	31.76%	168.37%	125.69%	86.06%	40.14%	58.79%	100.00%	-
NP	180,377	1,038,846	758,198	480,609	235,067	1,175,649	748,530	-61.17%
YoY %	-82.64%	37.02%	57.76%	104.46%	-80.01%	57.06%	-	-
Horiz. %	24.10%	138.78%	101.29%	64.21%	31.40%	157.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,377	1,038,846	758,198	480,609	235,067	1,175,649	748,530	-61.17%
YoY %	-82.64%	37.02%	57.76%	104.46%	-80.01%	57.06%	-	-
Horiz. %	24.10%	138.78%	101.29%	64.21%	31.40%	157.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	25.03%	25.46%	26.95%	26.03%	9.34%	21.58%	-
YoY %	6.35%	-1.69%	-5.53%	3.53%	178.69%	-56.72%	-	-
Horiz. %	123.35%	115.99%	117.98%	124.88%	120.62%	43.28%	100.00%	-
Total Cost	868,923	3,203,672	2,343,780	1,560,919	803,256	2,892,359	2,151,982	-45.28%
YoY %	-72.88%	36.69%	50.15%	94.32%	-72.23%	34.40%	-	-
Horiz. %	40.38%	148.87%	108.91%	72.53%	37.33%	134.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,247,998	6,286,019	5,931,480	6,217,847	6,373,833	5,895,721	5,754,107	5.62%
YoY %	-0.60%	5.98%	-4.61%	-2.45%	8.11%	2.46%	-	-
Horiz. %	108.58%	109.24%	103.08%	108.06%	110.77%	102.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	244,486	584,443	386,835	191,122	-	624,546	186,016	19.92%
YoY %	-58.17%	51.08%	102.40%	0.00%	-	235.75%	-	-
Horiz. %	131.43%	314.19%	207.96%	102.74%	-	335.75%	100.00%	-
Div Payout %	135.54%	56.26%	51.02%	39.77%	-	53.12%	24.85%	-
YoY %	140.92%	10.27%	28.29%	0.00%	-	113.76%	-	-
Horiz. %	545.43%	226.40%	205.31%	160.04%	-	213.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	6,247,998	6,286,019	5,931,480	6,217,847	6,373,833	5,895,721	5,754,107	5.62%
YoY %	-0.60%	5.98%	-4.61%	-2.45%	8.11%	2.46%	-	-
Horiz. %	108.58%	109.24%	103.08%	108.06%	110.77%	102.46%	100.00%	-
NOSH	5,433,042	5,195,057	5,157,809	5,096,595	5,099,067	4,996,374	4,960,437	6.23%
YoY %	4.58%	0.72%	1.20%	-0.05%	2.06%	0.72%	-	-
Horiz. %	109.53%	104.73%	103.98%	102.74%	102.79%	100.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	17.19%	24.49%	24.44%	23.54%	22.64%	28.90%	25.81%	-
YoY %	-29.81%	0.20%	3.82%	3.98%	-21.66%	11.97%	-	-
Horiz. %	66.60%	94.89%	94.69%	91.20%	87.72%	111.97%	100.00%	-
ROE	2.89%	16.53%	12.78%	7.73%	3.69%	19.94%	13.01%	-
YoY %	-82.52%	29.34%	65.33%	109.49%	-81.49%	53.27%	-	-
Horiz. %	22.21%	127.06%	98.23%	59.42%	28.36%	153.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	19.31	81.66	60.14	40.06	20.36	81.42	58.47	-52.12%
YoY %	-76.35%	35.78%	50.12%	96.76%	-74.99%	39.25%	-	-
Horiz. %	33.03%	139.66%	102.86%	68.51%	34.82%	139.25%	100.00%	-
EPS	3.32	20.00	14.70	9.43	4.61	23.53	15.09	-63.45%
YoY %	-83.40%	36.05%	55.89%	104.56%	-80.41%	55.93%	-	-
Horiz. %	22.00%	132.54%	97.42%	62.49%	30.55%	155.93%	100.00%	-
DPS	4.50	11.25	7.50	3.75	0.00	12.50	3.75	12.88%
YoY %	-60.00%	50.00%	100.00%	0.00%	0.00%	233.33%	-	-
Horiz. %	120.00%	300.00%	200.00%	100.00%	0.00%	333.33%	100.00%	-
NAPS	1.15	1.21	1.15	1.22	1.25	1.18	1.16	-0.57%
YoY %	-4.96%	5.22%	-5.74%	-2.40%	5.93%	1.72%	-	-
Horiz. %	99.14%	104.31%	99.14%	105.17%	107.76%	101.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,094,232
RPS	12.69	51.32	37.52	24.69	12.56	49.21	35.08	-49.13%
YoY %	-75.27%	36.78%	51.96%	96.58%	-74.48%	40.28%	-	-
Horiz. %	36.17%	146.29%	106.96%	70.38%	35.80%	140.28%	100.00%	-
EPS	2.18	12.57	9.17	5.81	2.84	14.22	9.05	-61.18%
YoY %	-82.66%	37.08%	57.83%	104.58%	-80.03%	57.13%	-	-
Horiz. %	24.09%	138.90%	101.33%	64.20%	31.38%	157.13%	100.00%	-
DPS	2.96	7.07	4.68	2.31	0.00	7.55	2.25	20.00%
YoY %	-58.13%	51.07%	102.60%	0.00%	0.00%	235.56%	-	-
Horiz. %	131.56%	314.22%	208.00%	102.67%	0.00%	335.56%	100.00%	-
NAPS	0.7558	0.7604	0.7175	0.7521	0.771	0.7131	0.696	5.63%
YoY %	-0.60%	5.98%	-4.60%	-2.45%	8.12%	2.46%	-	-
Horiz. %	108.59%	109.25%	103.09%	108.06%	110.78%	102.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.77	1.85	2.43	2.70	2.39	2.37	2.32	-
P/RPS	9.16	2.27	4.04	6.74	11.74	2.91	3.97	74.34%
YoY %	303.52%	-43.81%	-40.06%	-42.59%	303.44%	-26.70%	-	-
Horiz. %	230.73%	57.18%	101.76%	169.77%	295.72%	73.30%	100.00%	-
P/EPS	53.31	9.25	16.53	28.63	51.84	10.07	15.37	128.61%
YoY %	476.32%	-44.04%	-42.26%	-44.77%	414.80%	-34.48%	-	-
Horiz. %	346.84%	60.18%	107.55%	186.27%	337.28%	65.52%	100.00%	-
EY	1.88	10.81	6.05	3.49	1.93	9.93	6.50	-56.16%
YoY %	-82.61%	78.68%	73.35%	80.83%	-80.56%	52.77%	-	-
Horiz. %	28.92%	166.31%	93.08%	53.69%	29.69%	152.77%	100.00%	-
DY	2.54	6.08	3.09	1.39	0.00	5.27	1.62	34.85%
YoY %	-58.22%	96.76%	122.30%	0.00%	0.00%	225.31%	-	-
Horiz. %	156.79%	375.31%	190.74%	85.80%	0.00%	325.31%	100.00%	-
P/NAPS	1.54	1.53	2.11	2.21	1.91	2.01	2.00	-15.95%
YoY %	0.65%	-27.49%	-4.52%	15.71%	-4.98%	0.50%	-	-
Horiz. %	77.00%	76.50%	105.50%	110.50%	95.50%	100.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	22/08/08	22/05/08	22/02/08	22/11/07	23/08/07	24/05/07	-
Price	1.71	1.78	2.15	2.50	2.55	2.29	2.42	-
P/RPS	8.85	2.18	3.57	6.24	12.52	2.81	4.14	65.71%
YoY %	305.96%	-38.94%	-42.79%	-50.16%	345.55%	-32.13%	-	-
Horiz. %	213.77%	52.66%	86.23%	150.72%	302.42%	67.87%	100.00%	-
P/EPS	51.51	8.90	14.63	26.51	55.31	9.73	16.04	117.20%
YoY %	478.76%	-39.17%	-44.81%	-52.07%	468.45%	-39.34%	-	-
Horiz. %	321.13%	55.49%	91.21%	165.27%	344.83%	60.66%	100.00%	-
EY	1.94	11.23	6.84	3.77	1.81	10.28	6.24	-54.00%
YoY %	-82.72%	64.18%	81.43%	108.29%	-82.39%	64.74%	-	-
Horiz. %	31.09%	179.97%	109.62%	60.42%	29.01%	164.74%	100.00%	-
DY	2.63	6.32	3.49	1.50	0.00	5.46	1.55	42.12%
YoY %	-58.39%	81.09%	132.67%	0.00%	0.00%	252.26%	-	-
Horiz. %	169.68%	407.74%	225.16%	96.77%	0.00%	352.26%	100.00%	-
P/NAPS	1.49	1.47	1.87	2.05	2.04	1.94	2.09	-20.14%
YoY %	1.36%	-21.39%	-8.78%	0.49%	5.15%	-7.18%	-	-
Horiz. %	71.29%	70.33%	89.47%	98.09%	97.61%	92.82%	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