[YTLPOWR] QoQ 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- 37.57%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,003,205 1,038,323 1,167,496 964,578 976,601 959,333 1,025,706 -1.46%
PBT 340,135 317,770 342,216 381,906 286,710 285,925 295,667 9.76%
Tax -94,593 -82,703 84,903 -76,188 -64,478 -65,345 -32,206 104.68%
NP 245,542 235,067 427,119 305,718 222,232 220,580 263,461 -4.57%
-
NP to SH 245,542 235,067 427,119 305,718 222,232 220,580 263,461 -4.57%
-
Tax Rate 27.81% 26.03% -24.81% 19.95% 22.49% 22.85% 10.89% -
Total Cost 757,663 803,256 740,377 658,860 754,369 738,753 762,245 -0.40%
-
Net Worth 6,214,963 6,373,833 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 191,033 - 255,171 189,181 184,782 - 493,136 -46.76%
Div Payout % 77.80% - 59.74% 61.88% 83.15% - 187.18% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 6,214,963 6,373,833 5,103,421 5,852,027 6,208,698 5,993,488 5,720,385 5.66%
NOSH 5,094,232 5,099,067 5,103,421 5,044,851 4,927,538 4,912,695 4,931,366 2.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.48% 22.64% 36.58% 31.69% 22.76% 22.99% 25.69% -
ROE 3.95% 3.69% 8.37% 5.22% 3.58% 3.68% 4.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.69 20.36 22.88 19.12 19.82 19.53 20.80 -3.58%
EPS 4.82 4.61 8.37 6.06 4.51 4.49 5.34 -6.58%
DPS 3.75 0.00 5.00 3.75 3.75 0.00 10.00 -47.90%
NAPS 1.22 1.25 1.00 1.16 1.26 1.22 1.16 3.40%
Adjusted Per Share Value based on latest NOSH - 5,044,851
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.14 12.56 14.12 11.67 11.81 11.60 12.41 -1.45%
EPS 2.97 2.84 5.17 3.70 2.69 2.67 3.19 -4.63%
DPS 2.31 0.00 3.09 2.29 2.24 0.00 5.97 -46.80%
NAPS 0.7518 0.771 0.6173 0.7079 0.751 0.725 0.692 5.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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 13.71 11.74 10.36 12.13 10.44 10.04 9.38 28.70%
P/EPS 56.02 51.84 28.32 38.28 45.90 43.65 36.50 32.95%
EY 1.79 1.93 3.53 2.61 2.18 2.29 2.74 -24.65%
DY 1.39 0.00 2.11 1.62 1.81 0.00 5.13 -58.02%
P/NAPS 2.21 1.91 2.37 2.00 1.64 1.61 1.68 19.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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 12.69 12.52 10.01 12.66 11.45 11.62 9.47 21.48%
P/EPS 51.87 55.31 27.36 39.93 50.33 50.56 36.87 25.47%
EY 1.93 1.81 3.65 2.50 1.99 1.98 2.71 -20.20%
DY 1.50 0.00 2.18 1.55 1.65 0.00 5.08 -55.55%
P/NAPS 2.05 2.04 2.29 2.09 1.80 1.86 1.70 13.25%

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