[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

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
Quarter Result
Revenue	1,003,205	1,038,323	1,167,496	964,578	976,601	959,333	1,025,706	-1.46%
YoY %	-3.38%	-11.06%	21.04%	-1.23%	1.80%	-6.47%	-	-
Horiz. %	97.81%	101.23%	113.82%	94.04%	95.21%	93.53%	100.00%	-
PBT	340,135	317,770	342,216	381,906	286,710	285,925	295,667	9.76%
YoY %	7.04%	-7.14%	-10.39%	33.20%	0.27%	-3.29%	-	-
Horiz. %	115.04%	107.48%	115.74%	129.17%	96.97%	96.71%	100.00%	-
Tax	-94,593	-82,703	84,903	-76,188	-64,478	-65,345	-32,206	104.68%
YoY %	-14.38%	-197.41%	211.44%	-18.16%	1.33%	-102.90%	-	-
Horiz. %	293.71%	256.79%	-263.62%	236.56%	200.20%	202.90%	100.00%	-
NP	245,542	235,067	427,119	305,718	222,232	220,580	263,461	-4.57%
YoY %	4.46%	-44.96%	39.71%	37.57%	0.75%	-16.28%	-	-
Horiz. %	93.20%	89.22%	162.12%	116.04%	84.35%	83.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,542	235,067	427,119	305,718	222,232	220,580	263,461	-4.57%
YoY %	4.46%	-44.96%	39.71%	37.57%	0.75%	-16.28%	-	-
Horiz. %	93.20%	89.22%	162.12%	116.04%	84.35%	83.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.81%	26.03%	-24.81%	19.95%	22.49%	22.85%	10.89%	-
YoY %	6.84%	204.92%	-224.36%	-11.29%	-1.58%	109.83%	-	-
Horiz. %	255.37%	239.03%	-227.82%	183.20%	206.52%	209.83%	100.00%	-
Total Cost	757,663	803,256	740,377	658,860	754,369	738,753	762,245	-0.40%
YoY %	-5.68%	8.49%	12.37%	-12.66%	2.11%	-3.08%	-	-
Horiz. %	99.40%	105.38%	97.13%	86.44%	98.97%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-2.49%	24.89%	-12.79%	-5.74%	3.59%	4.77%	-	-
Horiz. %	108.65%	111.42%	89.21%	102.30%	108.54%	104.77%	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	191,033	-	255,171	189,181	184,782	-	493,136	-46.76%
YoY %	0.00%	-	34.88%	2.38%	0.00%	-	-	-
Horiz. %	38.74%	-	51.74%	38.36%	37.47%	-	100.00%	-
Div Payout %	77.80%	-	59.74%	61.88%	83.15%	-	187.18%	-
YoY %	0.00%	-	-3.46%	-25.58%	0.00%	-	-	-
Horiz. %	41.56%	-	31.92%	33.06%	44.42%	-	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	6,214,963	6,373,833	5,103,421	5,852,027	6,208,698	5,993,488	5,720,385	5.66%
YoY %	-2.49%	24.89%	-12.79%	-5.74%	3.59%	4.77%	-	-
Horiz. %	108.65%	111.42%	89.21%	102.30%	108.54%	104.77%	100.00%	-
NOSH	5,094,232	5,099,067	5,103,421	5,044,851	4,927,538	4,912,695	4,931,366	2.18%
YoY %	-0.09%	-0.09%	1.16%	2.38%	0.30%	-0.38%	-	-
Horiz. %	103.30%	103.40%	103.49%	102.30%	99.92%	99.62%	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	24.48%	22.64%	36.58%	31.69%	22.76%	22.99%	25.69%	-
YoY %	8.13%	-38.11%	15.43%	39.24%	-1.00%	-10.51%	-	-
Horiz. %	95.29%	88.13%	142.39%	123.36%	88.59%	89.49%	100.00%	-
ROE	3.95%	3.69%	8.37%	5.22%	3.58%	3.68%	4.61%	-
YoY %	7.05%	-55.91%	60.34%	45.81%	-2.72%	-20.17%	-	-
Horiz. %	85.68%	80.04%	181.56%	113.23%	77.66%	79.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	19.69	20.36	22.88	19.12	19.82	19.53	20.80	-3.58%
YoY %	-3.29%	-11.01%	19.67%	-3.53%	1.48%	-6.11%	-	-
Horiz. %	94.66%	97.88%	110.00%	91.92%	95.29%	93.89%	100.00%	-
EPS	4.82	4.61	8.37	6.06	4.51	4.49	5.34	-6.58%
YoY %	4.56%	-44.92%	38.12%	34.37%	0.45%	-15.92%	-	-
Horiz. %	90.26%	86.33%	156.74%	113.48%	84.46%	84.08%	100.00%	-
DPS	3.75	0.00	5.00	3.75	3.75	0.00	10.00	-47.90%
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	0.00%	50.00%	37.50%	37.50%	0.00%	100.00%	-
NAPS	1.22	1.25	1.00	1.16	1.26	1.22	1.16	3.40%
YoY %	-2.40%	25.00%	-13.79%	-7.94%	3.28%	5.17%	-	-
Horiz. %	105.17%	107.76%	86.21%	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	12.13	12.56	14.12	11.67	11.81	11.60	12.41	-1.50%
YoY %	-3.42%	-11.05%	20.99%	-1.19%	1.81%	-6.53%	-	-
Horiz. %	97.74%	101.21%	113.78%	94.04%	95.17%	93.47%	100.00%	-
EPS	2.97	2.84	5.17	3.70	2.69	2.67	3.19	-4.63%
YoY %	4.58%	-45.07%	39.73%	37.55%	0.75%	-16.30%	-	-
Horiz. %	93.10%	89.03%	162.07%	115.99%	84.33%	83.70%	100.00%	-
DPS	2.31	0.00	3.09	2.29	2.24	0.00	5.96	-46.74%
YoY %	0.00%	0.00%	34.93%	2.23%	0.00%	0.00%	-	-
Horiz. %	38.76%	0.00%	51.85%	38.42%	37.58%	0.00%	100.00%	-
NAPS	0.7518	0.771	0.6173	0.7079	0.751	0.725	0.6919	5.67%
YoY %	-2.49%	24.90%	-12.80%	-5.74%	3.59%	4.78%	-	-
Horiz. %	108.66%	111.43%	89.22%	102.31%	108.54%	104.78%	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	13.71	11.74	10.36	12.13	10.44	10.04	9.38	28.70%
YoY %	16.78%	13.32%	-14.59%	16.19%	3.98%	7.04%	-	-
Horiz. %	146.16%	125.16%	110.45%	129.32%	111.30%	107.04%	100.00%	-
P/EPS	56.02	51.84	28.32	38.28	45.90	43.65	36.50	32.95%
YoY %	8.06%	83.05%	-26.02%	-16.60%	5.15%	19.59%	-	-
Horiz. %	153.48%	142.03%	77.59%	104.88%	125.75%	119.59%	100.00%	-
EY	1.79	1.93	3.53	2.61	2.18	2.29	2.74	-24.65%
YoY %	-7.25%	-45.33%	35.25%	19.72%	-4.80%	-16.42%	-	-
Horiz. %	65.33%	70.44%	128.83%	95.26%	79.56%	83.58%	100.00%	-
DY	1.39	0.00	2.11	1.62	1.81	0.00	5.13	-58.02%
YoY %	0.00%	0.00%	30.25%	-10.50%	0.00%	0.00%	-	-
Horiz. %	27.10%	0.00%	41.13%	31.58%	35.28%	0.00%	100.00%	-
P/NAPS	2.21	1.91	2.37	2.00	1.64	1.61	1.68	19.99%
YoY %	15.71%	-19.41%	18.50%	21.95%	1.86%	-4.17%	-	-
Horiz. %	131.55%	113.69%	141.07%	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	12.69	12.52	10.01	12.66	11.45	11.62	9.47	21.48%
YoY %	1.36%	25.07%	-20.93%	10.57%	-1.46%	22.70%	-	-
Horiz. %	134.00%	132.21%	105.70%	133.69%	120.91%	122.70%	100.00%	-
P/EPS	51.87	55.31	27.36	39.93	50.33	50.56	36.87	25.47%
YoY %	-6.22%	102.16%	-31.48%	-20.66%	-0.45%	37.13%	-	-
Horiz. %	140.68%	150.01%	74.21%	108.30%	136.51%	137.13%	100.00%	-
EY	1.93	1.81	3.65	2.50	1.99	1.98	2.71	-20.20%
YoY %	6.63%	-50.41%	46.00%	25.63%	0.51%	-26.94%	-	-
Horiz. %	71.22%	66.79%	134.69%	92.25%	73.43%	73.06%	100.00%	-
DY	1.50	0.00	2.18	1.55	1.65	0.00	5.08	-55.55%
YoY %	0.00%	0.00%	40.65%	-6.06%	0.00%	0.00%	-	-
Horiz. %	29.53%	0.00%	42.91%	30.51%	32.48%	0.00%	100.00%	-
P/NAPS	2.05	2.04	2.29	2.09	1.80	1.86	1.70	13.25%
YoY %	0.49%	-10.92%	9.57%	16.11%	-3.23%	9.41%	-	-
Horiz. %	120.59%	120.00%	134.71%	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