[YTLPOWR] YoY Annualized Quarter 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- 0.9%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,814,888 4,197,200 4,153,292 3,837,332 3,706,892 3,554,308 3,273,392 25.51%
PBT 1,275,696 983,192 1,271,080 1,143,700 997,228 831,208 853,972 6.91%
Tax -351,812 -261,684 -330,812 -261,380 -283,164 -202,264 -227,292 7.54%
NP 923,884 721,508 940,268 882,320 714,064 628,944 626,680 6.67%
-
NP to SH 924,388 721,508 940,268 882,320 714,064 628,944 626,680 6.68%
-
Tax Rate 27.58% 26.62% 26.03% 22.85% 28.40% 24.33% 26.62% -
Total Cost 11,891,004 3,475,692 3,213,024 2,955,012 2,992,828 2,925,364 2,646,712 28.42%
-
Net Worth 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 4,266,661 6.68%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 882,049 977,947 - - - - - -
Div Payout % 95.42% 135.54% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 4,266,661 6.68%
NOSH 5,880,330 5,433,042 5,099,067 4,912,695 4,824,756 4,505,329 2,257,492 17.28%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.21% 17.19% 22.64% 22.99% 19.26% 17.70% 19.14% -
ROE 14.69% 11.55% 14.75% 14.72% 14.65% 14.39% 14.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 217.93 77.25 81.45 78.11 76.83 78.89 145.00 7.01%
EPS 15.72 13.28 18.44 17.96 14.80 13.96 27.76 -9.03%
DPS 15.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.15 1.25 1.22 1.01 0.97 1.89 -9.03%
Adjusted Per Share Value based on latest NOSH - 4,912,695
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 155.02 50.77 50.24 46.42 44.84 43.00 39.60 25.51%
EPS 11.18 8.73 11.37 10.67 8.64 7.61 7.58 6.68%
DPS 10.67 11.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7611 0.7558 0.771 0.725 0.5895 0.5286 0.5161 6.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.17 1.77 2.39 1.96 2.16 1.77 3.32 -
P/RPS 1.00 2.29 2.93 2.51 2.81 2.24 2.29 -12.88%
P/EPS 13.80 13.33 12.96 10.91 14.59 12.68 11.96 2.41%
EY 7.24 7.50 7.72 9.16 6.85 7.89 8.36 -2.36%
DY 6.91 10.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.54 1.91 1.61 2.14 1.82 1.76 2.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 21/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 -
Price 2.20 1.71 2.55 2.27 2.22 1.79 3.46 -
P/RPS 1.01 2.21 3.13 2.91 2.89 2.27 2.39 -13.36%
P/EPS 13.99 12.88 13.83 12.64 15.00 12.82 12.46 1.94%
EY 7.15 7.77 7.23 7.91 6.67 7.80 8.02 -1.89%
DY 6.82 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.49 2.04 1.86 2.20 1.85 1.83 1.99%

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