[YTLPOWR] QoQ TTM Result on 30-Jun-2006 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- 9.13%

YoY- 17.83%

Quarter Report

YTLPI4Q30062006(FY2006)Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	3,926,218	3,852,313	3,790,735	3,758,125	3,661,094	3,692,600	3,709,461	3.86%
YoY %	1.92%	1.62%	0.87%	2.65%	-0.85%	-0.45%	-	-
Horiz. %	105.84%	103.85%	102.19%	101.31%	98.70%	99.55%	100.00%	-
PBT	1,250,208	1,155,857	1,149,018	1,112,400	1,100,846	1,071,552	1,070,126	10.93%
YoY %	8.16%	0.60%	3.29%	1.05%	2.73%	0.13%	-	-
Horiz. %	116.83%	108.01%	107.37%	103.95%	102.87%	100.13%	100.00%	-
Tax	-238,217	-232,241	-232,471	-237,917	-299,553	-307,297	-306,668	-15.51%
YoY %	-2.57%	0.10%	2.29%	20.58%	2.52%	-0.21%	-	-
Horiz. %	77.68%	75.73%	75.81%	77.58%	97.68%	100.21%	100.00%	-
NP	1,011,991	923,616	916,547	874,483	801,293	764,255	763,458	20.68%
YoY %	9.57%	0.77%	4.81%	9.13%	4.85%	0.10%	-	-
Horiz. %	132.55%	120.98%	120.05%	114.54%	104.96%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,011,991	923,616	916,547	874,483	801,293	764,255	763,458	20.68%
YoY %	9.57%	0.77%	4.81%	9.13%	4.85%	0.10%	-	-
Horiz. %	132.55%	120.98%	120.05%	114.54%	104.96%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.05%	20.09%	20.23%	21.39%	27.21%	28.68%	28.66%	-
YoY %	-5.18%	-0.69%	-5.42%	-21.39%	-5.13%	0.07%	-	-
Horiz. %	66.47%	70.10%	70.59%	74.63%	94.94%	100.07%	100.00%	-
Total Cost	2,914,227	2,928,697	2,874,188	2,883,642	2,859,801	2,928,345	2,946,003	-0.72%
YoY %	-0.49%	1.90%	-0.33%	0.83%	-2.34%	-0.60%	-	-
Horiz. %	98.92%	99.41%	97.56%	97.88%	97.07%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	5,549,452	4,873,004	12.99%
YoY %	-5.74%	3.59%	4.77%	6.49%	-3.20%	13.88%	-	-
Horiz. %	120.09%	127.41%	122.99%	117.39%	110.24%	113.88%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	867,101	677,919	493,136	493,136	486,657	486,657	486,657	47.02%
YoY %	27.91%	37.47%	0.00%	1.33%	0.00%	0.00%	-	-
Horiz. %	178.17%	139.30%	101.33%	101.33%	100.00%	100.00%	100.00%	-
Div Payout %	85.68%	73.40%	53.80%	56.39%	60.73%	63.68%	63.74%	-
YoY %	16.73%	36.43%	-4.59%	-7.15%	-4.63%	-0.09%	-	-
Horiz. %	134.42%	115.16%	84.41%	88.47%	95.28%	99.91%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	5,549,452	4,873,004	12.99%
YoY %	-5.74%	3.59%	4.77%	6.49%	-3.20%	13.88%	-	-
Horiz. %	120.09%	127.41%	122.99%	117.39%	110.24%	113.88%	100.00%	-
NOSH	5,044,851	4,927,538	4,912,695	4,931,366	4,928,412	4,867,941	4,824,756	3.02%
YoY %	2.38%	0.30%	-0.38%	0.06%	1.24%	0.90%	-	-
Horiz. %	104.56%	102.13%	101.82%	102.21%	102.15%	100.90%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	25.78%	23.98%	24.18%	23.27%	21.89%	20.70%	20.58%	-
YoY %	7.51%	-0.83%	3.91%	6.30%	5.75%	0.58%	-	-
Horiz. %	125.27%	116.52%	117.49%	113.07%	106.37%	100.58%	100.00%	-
ROE	17.29%	14.88%	15.29%	15.29%	14.92%	13.77%	15.67%	-
YoY %	16.20%	-2.68%	0.00%	2.48%	8.35%	-12.13%	-	-
Horiz. %	110.34%	94.96%	97.57%	97.57%	95.21%	87.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	77.83	78.18	77.16	76.21	74.29	75.86	76.88	0.82%
YoY %	-0.45%	1.32%	1.25%	2.58%	-2.07%	-1.33%	-	-
Horiz. %	101.24%	101.69%	100.36%	99.13%	96.63%	98.67%	100.00%	-
EPS	20.06	18.74	18.66	17.73	16.26	15.70	15.82	17.16%
YoY %	7.04%	0.43%	5.25%	9.04%	3.57%	-0.76%	-	-
Horiz. %	126.80%	118.46%	117.95%	112.07%	102.78%	99.24%	100.00%	-
DPS	17.19	13.75	10.00	10.00	9.87	10.00	10.09	42.69%
YoY %	25.02%	37.50%	0.00%	1.32%	-1.30%	-0.89%	-	-
Horiz. %	170.37%	136.27%	99.11%	99.11%	97.82%	99.11%	100.00%	-
NAPS	1.16	1.26	1.22	1.16	1.09	1.14	1.01	9.68%
YoY %	-7.94%	3.28%	5.17%	6.42%	-4.39%	12.87%	-	-
Horiz. %	114.85%	124.75%	120.79%	114.85%	107.92%	112.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,931,366
RPS	47.49	46.60	45.85	45.46	44.28	44.67	44.87	3.85%
YoY %	1.91%	1.64%	0.86%	2.66%	-0.87%	-0.45%	-	-
Horiz. %	105.84%	103.86%	102.18%	101.31%	98.69%	99.55%	100.00%	-
EPS	12.24	11.17	11.09	10.58	9.69	9.24	9.23	20.72%
YoY %	9.58%	0.72%	4.82%	9.18%	4.87%	0.11%	-	-
Horiz. %	132.61%	121.02%	120.15%	114.63%	104.98%	100.11%	100.00%	-
DPS	10.49	8.20	5.96	5.96	5.89	5.89	5.89	46.98%
YoY %	27.93%	37.58%	0.00%	1.19%	0.00%	0.00%	-	-
Horiz. %	178.10%	139.22%	101.19%	101.19%	100.00%	100.00%	100.00%	-
NAPS	0.7079	0.751	0.725	0.6919	0.6498	0.6713	0.5894	13.00%
YoY %	-5.74%	3.59%	4.78%	6.48%	-3.20%	13.90%	-	-
Horiz. %	120.11%	127.42%	123.01%	117.39%	110.25%	113.90%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.32	2.07	1.96	1.95	2.17	2.24	2.16	-
P/RPS	2.98	2.65	2.54	2.56	2.92	2.95	2.81	3.99%
YoY %	12.45%	4.33%	-0.78%	-12.33%	-1.02%	4.98%	-	-
Horiz. %	106.05%	94.31%	90.39%	91.10%	103.91%	104.98%	100.00%	-
P/EPS	11.57	11.04	10.51	11.00	13.35	14.27	13.65	-10.44%
YoY %	4.80%	5.04%	-4.45%	-17.60%	-6.45%	4.54%	-	-
Horiz. %	84.76%	80.88%	77.00%	80.59%	97.80%	104.54%	100.00%	-
EY	8.65	9.06	9.52	9.09	7.49	7.01	7.33	11.68%
YoY %	-4.53%	-4.83%	4.73%	21.36%	6.85%	-4.37%	-	-
Horiz. %	118.01%	123.60%	129.88%	124.01%	102.18%	95.63%	100.00%	-
DY	7.41	6.64	5.10	5.13	4.55	4.46	4.67	36.07%
YoY %	11.60%	30.20%	-0.58%	12.75%	2.02%	-4.50%	-	-
Horiz. %	158.67%	142.18%	109.21%	109.85%	97.43%	95.50%	100.00%	-
P/NAPS	2.00	1.64	1.61	1.68	1.99	1.96	2.14	-4.41%
YoY %	21.95%	1.86%	-4.17%	-15.58%	1.53%	-8.41%	-	-
Horiz. %	93.46%	76.64%	75.23%	78.50%	92.99%	91.59%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	08/02/07	23/11/06	24/08/06	18/05/06	23/02/06	24/11/05	-
Price	2.42	2.27	2.27	1.97	2.10	2.21	2.22	-
P/RPS	3.11	2.90	2.94	2.59	2.83	2.91	2.89	5.01%
YoY %	7.24%	-1.36%	13.51%	-8.48%	-2.75%	0.69%	-	-
Horiz. %	107.61%	100.35%	101.73%	89.62%	97.92%	100.69%	100.00%	-
P/EPS	12.06	12.11	12.17	11.11	12.92	14.08	14.03	-9.60%
YoY %	-0.41%	-0.49%	9.54%	-14.01%	-8.24%	0.36%	-	-
Horiz. %	85.96%	86.32%	86.74%	79.19%	92.09%	100.36%	100.00%	-
EY	8.29	8.26	8.22	9.00	7.74	7.10	7.13	10.58%
YoY %	0.36%	0.49%	-8.67%	16.28%	9.01%	-0.42%	-	-
Horiz. %	116.27%	115.85%	115.29%	126.23%	108.56%	99.58%	100.00%	-
DY	7.10	6.06	4.41	5.08	4.70	4.52	4.54	34.76%
YoY %	17.16%	37.41%	-13.19%	8.09%	3.98%	-0.44%	-	-
Horiz. %	156.39%	133.48%	97.14%	111.89%	103.52%	99.56%	100.00%	-
P/NAPS	2.09	1.80	1.86	1.70	1.93	1.94	2.20	-3.36%
YoY %	16.11%	-3.23%	9.41%	-11.92%	-0.52%	-11.82%	-	-
Horiz. %	95.00%	81.82%	84.55%	77.27%	87.73%	88.18%	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