[YTLPOWR] QoQ Cumulative Quarter 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- 69.04%

YoY- 22.5%

Quarter Report

YTLPI3Q31032007-FY2007(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	2,041,528	1,038,323	4,068,008	2,900,512	1,935,934	959,333	3,758,125	-33.34%
YoY %	96.62%	-74.48%	40.25%	49.82%	101.80%	-74.47%	-	-
Horiz. %	54.32%	27.63%	108.25%	77.18%	51.51%	25.53%	100.00%	-
PBT	657,905	317,770	1,296,757	954,541	572,635	285,925	1,112,400	-29.47%
YoY %	107.04%	-75.50%	35.85%	66.69%	100.27%	-74.30%	-	-
Horiz. %	59.14%	28.57%	116.57%	85.81%	51.48%	25.70%	100.00%	-
Tax	-177,296	-82,703	-121,108	-206,011	-129,823	-65,345	-237,917	-17.76%
YoY %	-114.38%	31.71%	41.21%	-58.69%	-98.67%	72.53%	-	-
Horiz. %	74.52%	34.76%	50.90%	86.59%	54.57%	27.47%	100.00%	-
NP	480,609	235,067	1,175,649	748,530	442,812	220,580	874,483	-32.83%
YoY %	104.46%	-80.01%	57.06%	69.04%	100.75%	-74.78%	-	-
Horiz. %	54.96%	26.88%	134.44%	85.60%	50.64%	25.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	480,609	235,067	1,175,649	748,530	442,812	220,580	874,483	-32.83%
YoY %	104.46%	-80.01%	57.06%	69.04%	100.75%	-74.78%	-	-
Horiz. %	54.96%	26.88%	134.44%	85.60%	50.64%	25.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.95%	26.03%	9.34%	21.58%	22.67%	22.85%	21.39%	-
YoY %	3.53%	178.69%	-56.72%	-4.81%	-0.79%	6.83%	-	-
Horiz. %	125.99%	121.69%	43.67%	100.89%	105.98%	106.83%	100.00%	-
Total Cost	1,560,919	803,256	2,892,359	2,151,982	1,493,122	738,753	2,883,642	-33.50%
YoY %	94.32%	-72.23%	34.40%	44.13%	102.11%	-74.38%	-	-
Horiz. %	54.13%	27.86%	100.30%	74.63%	51.78%	25.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,217,847	6,373,833	5,895,721	5,754,107	6,213,175	5,993,488	5,672,562	6.29%
YoY %	-2.45%	8.11%	2.46%	-7.39%	3.67%	5.66%	-	-
Horiz. %	109.61%	112.36%	103.93%	101.44%	109.53%	105.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	191,122	-	624,546	186,016	184,915	-	489,014	-46.45%
YoY %	0.00%	-	235.75%	0.60%	0.00%	-	-	-
Horiz. %	39.08%	-	127.72%	38.04%	37.81%	-	100.00%	-
Div Payout %	39.77%	-	53.12%	24.85%	41.76%	-	55.92%	-
YoY %	0.00%	-	113.76%	-40.49%	0.00%	-	-	-
Horiz. %	71.12%	-	94.99%	44.44%	74.68%	-	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	6,217,847	6,373,833	5,895,721	5,754,107	6,213,175	5,993,488	5,672,562	6.29%
YoY %	-2.45%	8.11%	2.46%	-7.39%	3.67%	5.66%	-	-
Horiz. %	109.61%	112.36%	103.93%	101.44%	109.53%	105.66%	100.00%	-
NOSH	5,096,595	5,099,067	4,996,374	4,960,437	4,931,091	4,912,695	4,890,140	2.78%
YoY %	-0.05%	2.06%	0.72%	0.60%	0.37%	0.46%	-	-
Horiz. %	104.22%	104.27%	102.17%	101.44%	100.84%	100.46%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	23.54%	22.64%	28.90%	25.81%	22.87%	22.99%	23.27%	-
YoY %	3.98%	-21.66%	11.97%	12.86%	-0.52%	-1.20%	-	-
Horiz. %	101.16%	97.29%	124.19%	110.92%	98.28%	98.80%	100.00%	-
ROE	7.73%	3.69%	19.94%	13.01%	7.13%	3.68%	15.42%	-
YoY %	109.49%	-81.49%	53.27%	82.47%	93.75%	-76.13%	-	-
Horiz. %	50.13%	23.93%	129.31%	84.37%	46.24%	23.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	40.06	20.36	81.42	58.47	39.26	19.53	76.85	-35.15%
YoY %	96.76%	-74.99%	39.25%	48.93%	101.02%	-74.59%	-	-
Horiz. %	52.13%	26.49%	105.95%	76.08%	51.09%	25.41%	100.00%	-
EPS	9.43	4.61	23.53	15.09	8.98	4.49	17.89	-34.67%
YoY %	104.56%	-80.41%	55.93%	68.04%	100.00%	-74.90%	-	-
Horiz. %	52.71%	25.77%	131.53%	84.35%	50.20%	25.10%	100.00%	-
DPS	3.75	0.00	12.50	3.75	3.75	0.00	10.00	-47.90%
YoY %	0.00%	0.00%	233.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	0.00%	125.00%	37.50%	37.50%	0.00%	100.00%	-
NAPS	1.22	1.25	1.18	1.16	1.26	1.22	1.16	3.40%
YoY %	-2.40%	5.93%	1.72%	-7.94%	3.28%	5.17%	-	-
Horiz. %	105.17%	107.76%	101.72%	100.00%	108.62%	105.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,044,851
RPS	24.70	12.56	49.21	35.09	23.42	11.60	45.46	-33.34%
YoY %	96.66%	-74.48%	40.24%	49.83%	101.90%	-74.48%	-	-
Horiz. %	54.33%	27.63%	108.25%	77.19%	51.52%	25.52%	100.00%	-
EPS	5.81	2.84	14.22	9.05	5.36	2.67	10.58	-32.86%
YoY %	104.58%	-80.03%	57.13%	68.84%	100.75%	-74.76%	-	-
Horiz. %	54.91%	26.84%	134.40%	85.54%	50.66%	25.24%	100.00%	-
DPS	2.31	0.00	7.55	2.25	2.24	0.00	5.92	-46.51%
YoY %	0.00%	0.00%	235.56%	0.45%	0.00%	0.00%	-	-
Horiz. %	39.02%	0.00%	127.53%	38.01%	37.84%	0.00%	100.00%	-
NAPS	0.7522	0.771	0.7132	0.6961	0.7516	0.725	0.6862	6.29%
YoY %	-2.44%	8.10%	2.46%	-7.38%	3.67%	5.65%	-	-
Horiz. %	109.62%	112.36%	103.93%	101.44%	109.53%	105.65%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.70	2.39	2.37	2.32	2.07	1.96	1.95	-
P/RPS	6.74	11.74	2.91	3.97	5.27	10.04	2.54	91.32%
YoY %	-42.59%	303.44%	-26.70%	-24.67%	-47.51%	295.28%	-	-
Horiz. %	265.35%	462.20%	114.57%	156.30%	207.48%	395.28%	100.00%	-
P/EPS	28.63	51.84	10.07	15.37	23.05	43.65	10.90	90.03%
YoY %	-44.77%	414.80%	-34.48%	-33.32%	-47.19%	300.46%	-	-
Horiz. %	262.66%	475.60%	92.39%	141.01%	211.47%	400.46%	100.00%	-
EY	3.49	1.93	9.93	6.50	4.34	2.29	9.17	-47.39%
YoY %	80.83%	-80.56%	52.77%	49.77%	89.52%	-75.03%	-	-
Horiz. %	38.06%	21.05%	108.29%	70.88%	47.33%	24.97%	100.00%	-
DY	1.39	0.00	5.27	1.62	1.81	0.00	5.13	-58.02%
YoY %	0.00%	0.00%	225.31%	-10.50%	0.00%	0.00%	-	-
Horiz. %	27.10%	0.00%	102.73%	31.58%	35.28%	0.00%	100.00%	-
P/NAPS	2.21	1.91	2.01	2.00	1.64	1.61	1.68	19.99%
YoY %	15.71%	-4.98%	0.50%	21.95%	1.86%	-4.17%	-	-
Horiz. %	131.55%	113.69%	119.64%	119.05%	97.62%	95.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/08	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	24/08/06	-
Price	2.50	2.55	2.29	2.42	2.27	2.27	1.97	-
P/RPS	6.24	12.52	2.81	4.14	5.78	11.62	2.56	80.82%
YoY %	-50.16%	345.55%	-32.13%	-28.37%	-50.26%	353.91%	-	-
Horiz. %	243.75%	489.06%	109.77%	161.72%	225.78%	453.91%	100.00%	-
P/EPS	26.51	55.31	9.73	16.04	25.28	50.56	11.02	79.24%
YoY %	-52.07%	468.45%	-39.34%	-36.55%	-50.00%	358.80%	-	-
Horiz. %	240.56%	501.91%	88.29%	145.55%	229.40%	458.80%	100.00%	-
EY	3.77	1.81	10.28	6.24	3.96	1.98	9.08	-44.25%
YoY %	108.29%	-82.39%	64.74%	57.58%	100.00%	-78.19%	-	-
Horiz. %	41.52%	19.93%	113.22%	68.72%	43.61%	21.81%	100.00%	-
DY	1.50	0.00	5.46	1.55	1.65	0.00	5.08	-55.55%
YoY %	0.00%	0.00%	252.26%	-6.06%	0.00%	0.00%	-	-
Horiz. %	29.53%	0.00%	107.48%	30.51%	32.48%	0.00%	100.00%	-
P/NAPS	2.05	2.04	1.94	2.09	1.80	1.86	1.70	13.25%
YoY %	0.49%	5.15%	-7.18%	16.11%	-3.23%	9.41%	-	-
Horiz. %	120.59%	120.00%	114.12%	122.94%	105.88%	109.41%	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