[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -20.02%
YoY- 6.57%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 13,937,116 12,814,888 4,197,200 4,153,292 3,837,332 3,706,892 3,554,308 25.56%
PBT 1,527,644 1,275,696 983,192 1,271,080 1,143,700 997,228 831,208 10.67%
Tax -448,604 -351,812 -261,684 -330,812 -261,380 -283,164 -202,264 14.19%
NP 1,079,040 923,884 721,508 940,268 882,320 714,064 628,944 9.40%
-
NP to SH 1,091,632 924,388 721,508 940,268 882,320 714,064 628,944 9.62%
-
Tax Rate 29.37% 27.58% 26.62% 26.03% 22.85% 28.40% 24.33% -
Total Cost 12,858,076 11,891,004 3,475,692 3,213,024 2,955,012 2,992,828 2,925,364 27.97%
-
Net Worth 7,632,782 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 9.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,080,110 882,049 977,947 - - - - -
Div Payout % 98.94% 95.42% 135.54% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 7,632,782 6,291,954 6,247,998 6,373,833 5,993,488 4,873,004 4,370,169 9.73%
NOSH 7,200,738 5,880,330 5,433,042 5,099,067 4,912,695 4,824,756 4,505,329 8.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.74% 7.21% 17.19% 22.64% 22.99% 19.26% 17.70% -
ROE 14.30% 14.69% 11.55% 14.75% 14.72% 14.65% 14.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 193.55 217.93 77.25 81.45 78.11 76.83 78.89 16.12%
EPS 15.16 15.72 13.28 18.44 17.96 14.80 13.96 1.38%
DPS 15.00 15.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.15 1.25 1.22 1.01 0.97 1.48%
Adjusted Per Share Value based on latest NOSH - 5,099,067
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 168.59 155.02 50.77 50.24 46.42 44.84 43.00 25.55%
EPS 13.21 11.18 8.73 11.37 10.67 8.64 7.61 9.62%
DPS 13.07 10.67 11.83 0.00 0.00 0.00 0.00 -
NAPS 0.9233 0.7611 0.7558 0.771 0.725 0.5895 0.5286 9.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.29 2.17 1.77 2.39 1.96 2.16 1.77 -
P/RPS 1.18 1.00 2.29 2.93 2.51 2.81 2.24 -10.12%
P/EPS 15.11 13.80 13.33 12.96 10.91 14.59 12.68 2.96%
EY 6.62 7.24 7.50 7.72 9.16 6.85 7.89 -2.88%
DY 6.55 6.91 10.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.03 1.54 1.91 1.61 2.14 1.82 2.89%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 21/11/08 22/11/07 23/11/06 24/11/05 26/11/04 -
Price 2.50 2.20 1.71 2.55 2.27 2.22 1.79 -
P/RPS 1.29 1.01 2.21 3.13 2.91 2.89 2.27 -8.98%
P/EPS 16.49 13.99 12.88 13.83 12.64 15.00 12.82 4.28%
EY 6.06 7.15 7.77 7.23 7.91 6.67 7.80 -4.11%
DY 6.00 6.82 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.06 1.49 2.04 1.86 2.20 1.85 4.13%

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