[YTLPOWR] YoY Annualized 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- 12.69%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 12,919,362 4,342,146 4,135,970 3,867,349 3,643,225 3,656,853 3,346,044 25.23%
PBT 1,421,522 1,124,149 1,356,177 1,272,721 1,088,977 991,717 865,957 8.60%
Tax -377,573 -301,736 -345,246 -274,681 -274,281 -255,841 -236,069 8.13%
NP 1,043,949 822,413 1,010,930 998,040 814,696 735,876 629,888 8.78%
-
NP to SH 1,044,117 822,413 1,010,930 998,040 814,696 735,876 629,888 8.78%
-
Tax Rate 26.56% 26.84% 25.46% 21.58% 25.19% 25.80% 27.26% -
Total Cost 11,875,413 3,519,733 3,125,040 2,869,309 2,828,529 2,920,977 2,716,156 27.85%
-
Net Worth 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 4,491,189 4,327,474 6.44%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 944,237 621,328 515,780 248,021 - - - -
Div Payout % 90.43% 75.55% 51.02% 24.85% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 6,294,919 5,535,474 5,931,480 5,754,106 5,315,355 4,491,189 4,327,474 6.44%
NOSH 6,294,919 5,648,443 5,157,809 4,960,437 4,876,472 4,630,092 2,253,893 18.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.08% 18.94% 24.44% 25.81% 22.36% 20.12% 18.82% -
ROE 16.59% 14.86% 17.04% 17.34% 15.33% 16.38% 14.56% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 205.23 76.87 80.19 77.96 74.71 78.98 148.46 5.54%
EPS 16.59 14.56 19.60 20.12 16.71 15.89 27.95 -8.32%
DPS 15.00 11.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.15 1.16 1.09 0.97 1.92 -10.29%
Adjusted Per Share Value based on latest NOSH - 5,044,851
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 156.28 52.53 50.03 46.78 44.07 44.24 40.48 25.23%
EPS 12.63 9.95 12.23 12.07 9.86 8.90 7.62 8.78%
DPS 11.42 7.52 6.24 3.00 0.00 0.00 0.00 -
NAPS 0.7615 0.6696 0.7175 0.6961 0.643 0.5433 0.5235 6.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.19 1.92 2.43 2.32 2.17 1.92 3.36 -
P/RPS 1.07 2.50 3.03 2.98 2.90 2.43 2.26 -11.71%
P/EPS 13.20 13.19 12.40 11.53 12.99 12.08 12.02 1.57%
EY 7.57 7.58 8.07 8.67 7.70 8.28 8.32 -1.56%
DY 6.85 5.73 4.12 2.16 0.00 0.00 0.00 -
P/NAPS 2.19 1.96 2.11 2.00 1.99 1.98 1.75 3.80%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 -
Price 2.19 2.09 2.15 2.42 2.10 1.97 3.54 -
P/RPS 1.07 2.72 2.68 3.10 2.81 2.49 2.38 -12.46%
P/EPS 13.20 14.35 10.97 12.03 12.57 12.40 12.67 0.68%
EY 7.57 6.97 9.12 8.31 7.96 8.07 7.89 -0.68%
DY 6.85 5.26 4.65 2.07 0.00 0.00 0.00 -
P/NAPS 2.19 2.13 1.87 2.09 1.93 2.03 1.84 2.94%

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