[YTLPOWR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 4.81%

YoY- 20.05%

Quarter Report

YTLPI1Q30092006_FY2007__Final_.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	4,068,008	3,926,218	3,852,313	3,790,735	3,758,125	3,661,094	3,692,600	6.68%
YoY %	3.61%	1.92%	1.62%	0.87%	2.65%	-0.85%	-	-
Horiz. %	110.17%	106.33%	104.33%	102.66%	101.77%	99.15%	100.00%	-
PBT	1,296,757	1,250,208	1,155,857	1,149,018	1,112,400	1,100,846	1,071,552	13.60%
YoY %	3.72%	8.16%	0.60%	3.29%	1.05%	2.73%	-	-
Horiz. %	121.02%	116.67%	107.87%	107.23%	103.81%	102.73%	100.00%	-
Tax	-121,108	-238,217	-232,241	-232,471	-237,917	-299,553	-307,297	-46.33%
YoY %	49.16%	-2.57%	0.10%	2.29%	20.58%	2.52%	-	-
Horiz. %	39.41%	77.52%	75.58%	75.65%	77.42%	97.48%	100.00%	-
NP	1,175,649	1,011,991	923,616	916,547	874,483	801,293	764,255	33.36%
YoY %	16.17%	9.57%	0.77%	4.81%	9.13%	4.85%	-	-
Horiz. %	153.83%	132.42%	120.85%	119.93%	114.42%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,649	1,011,991	923,616	916,547	874,483	801,293	764,255	33.36%
YoY %	16.17%	9.57%	0.77%	4.81%	9.13%	4.85%	-	-
Horiz. %	153.83%	132.42%	120.85%	119.93%	114.42%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.34%	19.05%	20.09%	20.23%	21.39%	27.21%	28.68%	-
YoY %	-50.97%	-5.18%	-0.69%	-5.42%	-21.39%	-5.13%	-	-
Horiz. %	32.57%	66.42%	70.05%	70.54%	74.58%	94.87%	100.00%	-
Total Cost	2,892,359	2,914,227	2,928,697	2,874,188	2,883,642	2,859,801	2,928,345	-0.82%
YoY %	-0.75%	-0.49%	1.90%	-0.33%	0.83%	-2.34%	-	-
Horiz. %	98.77%	99.52%	100.01%	98.15%	98.47%	97.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,103,421	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	5,549,452	-5.44%
YoY %	-12.79%	-5.74%	3.59%	4.77%	6.49%	-3.20%	-	-
Horiz. %	91.96%	105.45%	111.88%	108.00%	103.08%	96.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	629,135	867,101	677,919	493,136	493,136	486,657	486,657	18.72%
YoY %	-27.44%	27.91%	37.47%	0.00%	1.33%	0.00%	-	-
Horiz. %	129.28%	178.17%	139.30%	101.33%	101.33%	100.00%	100.00%	-
Div Payout %	53.51%	85.68%	73.40%	53.80%	56.39%	60.73%	63.68%	-
YoY %	-37.55%	16.73%	36.43%	-4.59%	-7.15%	-4.63%	-	-
Horiz. %	84.03%	134.55%	115.26%	84.48%	88.55%	95.37%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	5,103,421	5,852,027	6,208,698	5,993,488	5,720,385	5,371,970	5,549,452	-5.44%
YoY %	-12.79%	-5.74%	3.59%	4.77%	6.49%	-3.20%	-	-
Horiz. %	91.96%	105.45%	111.88%	108.00%	103.08%	96.80%	100.00%	-
NOSH	5,103,421	5,044,851	4,927,538	4,912,695	4,931,366	4,928,412	4,867,941	3.20%
YoY %	1.16%	2.38%	0.30%	-0.38%	0.06%	1.24%	-	-
Horiz. %	104.84%	103.63%	101.22%	100.92%	101.30%	101.24%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	28.90%	25.78%	23.98%	24.18%	23.27%	21.89%	20.70%	-
YoY %	12.10%	7.51%	-0.83%	3.91%	6.30%	5.75%	-	-
Horiz. %	139.61%	124.54%	115.85%	116.81%	112.42%	105.75%	100.00%	-
ROE	23.04%	17.29%	14.88%	15.29%	15.29%	14.92%	13.77%	-
YoY %	33.26%	16.20%	-2.68%	0.00%	2.48%	8.35%	-	-
Horiz. %	167.32%	125.56%	108.06%	111.04%	111.04%	108.35%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	79.71	77.83	78.18	77.16	76.21	74.29	75.86	3.36%
YoY %	2.42%	-0.45%	1.32%	1.25%	2.58%	-2.07%	-	-
Horiz. %	105.08%	102.60%	103.06%	101.71%	100.46%	97.93%	100.00%	-
EPS	23.04	20.06	18.74	18.66	17.73	16.26	15.70	29.22%
YoY %	14.86%	7.04%	0.43%	5.25%	9.04%	3.57%	-	-
Horiz. %	146.75%	127.77%	119.36%	118.85%	112.93%	103.57%	100.00%	-
DPS	12.33	17.19	13.75	10.00	10.00	9.87	10.00	15.02%
YoY %	-28.27%	25.02%	37.50%	0.00%	1.32%	-1.30%	-	-
Horiz. %	123.30%	171.90%	137.50%	100.00%	100.00%	98.70%	100.00%	-
NAPS	1.00	1.16	1.26	1.22	1.16	1.09	1.14	-8.38%
YoY %	-13.79%	-7.94%	3.28%	5.17%	6.42%	-4.39%	-	-
Horiz. %	87.72%	101.75%	110.53%	107.02%	101.75%	95.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,912,695
RPS	49.21	47.49	46.60	45.85	45.46	44.28	44.67	6.68%
YoY %	3.62%	1.91%	1.64%	0.86%	2.66%	-0.87%	-	-
Horiz. %	110.16%	106.31%	104.32%	102.64%	101.77%	99.13%	100.00%	-
EPS	14.22	12.24	11.17	11.09	10.58	9.69	9.24	33.40%
YoY %	16.18%	9.58%	0.72%	4.82%	9.18%	4.87%	-	-
Horiz. %	153.90%	132.47%	120.89%	120.02%	114.50%	104.87%	100.00%	-
DPS	7.61	10.49	8.20	5.96	5.96	5.89	5.89	18.68%
YoY %	-27.45%	27.93%	37.58%	0.00%	1.19%	0.00%	-	-
Horiz. %	129.20%	178.10%	139.22%	101.19%	101.19%	100.00%	100.00%	-
NAPS	0.6173	0.7079	0.751	0.725	0.6919	0.6498	0.6713	-5.45%
YoY %	-12.80%	-5.74%	3.59%	4.78%	6.48%	-3.20%	-	-
Horiz. %	91.96%	105.45%	111.87%	108.00%	103.07%	96.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	2.37	2.32	2.07	1.96	1.95	2.17	2.24	-
P/RPS	2.97	2.98	2.65	2.54	2.56	2.92	2.95	0.45%
YoY %	-0.34%	12.45%	4.33%	-0.78%	-12.33%	-1.02%	-	-
Horiz. %	100.68%	101.02%	89.83%	86.10%	86.78%	98.98%	100.00%	-
P/EPS	10.29	11.57	11.04	10.51	11.00	13.35	14.27	-19.63%
YoY %	-11.06%	4.80%	5.04%	-4.45%	-17.60%	-6.45%	-	-
Horiz. %	72.11%	81.08%	77.37%	73.65%	77.08%	93.55%	100.00%	-
EY	9.72	8.65	9.06	9.52	9.09	7.49	7.01	24.42%
YoY %	12.37%	-4.53%	-4.83%	4.73%	21.36%	6.85%	-	-
Horiz. %	138.66%	123.40%	129.24%	135.81%	129.67%	106.85%	100.00%	-
DY	5.20	7.41	6.64	5.10	5.13	4.55	4.46	10.80%
YoY %	-29.82%	11.60%	30.20%	-0.58%	12.75%	2.02%	-	-
Horiz. %	116.59%	166.14%	148.88%	114.35%	115.02%	102.02%	100.00%	-
P/NAPS	2.37	2.00	1.64	1.61	1.68	1.99	1.96	13.53%
YoY %	18.50%	21.95%	1.86%	-4.17%	-15.58%	1.53%	-	-
Horiz. %	120.92%	102.04%	83.67%	82.14%	85.71%	101.53%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	24/05/07	08/02/07	23/11/06	24/08/06	18/05/06	23/02/06	-
Price	2.29	2.42	2.27	2.27	1.97	2.10	2.21	-
P/RPS	2.87	3.11	2.90	2.94	2.59	2.83	2.91	-0.92%
YoY %	-7.72%	7.24%	-1.36%	13.51%	-8.48%	-2.75%	-	-
Horiz. %	98.63%	106.87%	99.66%	101.03%	89.00%	97.25%	100.00%	-
P/EPS	9.94	12.06	12.11	12.17	11.11	12.92	14.08	-20.76%
YoY %	-17.58%	-0.41%	-0.49%	9.54%	-14.01%	-8.24%	-	-
Horiz. %	70.60%	85.65%	86.01%	86.43%	78.91%	91.76%	100.00%	-
EY	10.06	8.29	8.26	8.22	9.00	7.74	7.10	26.23%
YoY %	21.35%	0.36%	0.49%	-8.67%	16.28%	9.01%	-	-
Horiz. %	141.69%	116.76%	116.34%	115.77%	126.76%	109.01%	100.00%	-
DY	5.38	7.10	6.06	4.41	5.08	4.70	4.52	12.34%
YoY %	-24.23%	17.16%	37.41%	-13.19%	8.09%	3.98%	-	-
Horiz. %	119.03%	157.08%	134.07%	97.57%	112.39%	103.98%	100.00%	-
P/NAPS	2.29	2.09	1.80	1.86	1.70	1.93	1.94	11.72%
YoY %	9.57%	16.11%	-3.23%	9.41%	-11.92%	-0.52%	-	-
Horiz. %	118.04%	107.73%	92.78%	95.88%	87.63%	99.48%	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