[YTLPOWR] YoY Cumulative 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- -74.78%
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,203,722 1,049,300 1,038,323 959,333 926,723 888,577 818,348 25.51%
PBT 318,924 245,798 317,770 285,925 249,307 207,802 213,493 6.91%
Tax -87,953 -65,421 -82,703 -65,345 -70,791 -50,566 -56,823 7.54%
NP 230,971 180,377 235,067 220,580 178,516 157,236 156,670 6.67%
-
NP to SH 231,097 180,377 235,067 220,580 178,516 157,236 156,670 6.68%
-
Tax Rate 27.58% 26.62% 26.03% 22.85% 28.40% 24.33% 26.62% -
Total Cost 2,972,751 868,923 803,256 738,753 748,207 731,341 661,678 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 220,512 244,486 - - - - - -
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 3.67% 2.89% 3.69% 3.68% 3.66% 3.60% 3.67% -
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 54.48 19.31 20.36 19.53 19.21 19.72 36.25 7.01%
EPS 3.93 3.32 4.61 4.49 3.70 3.49 6.94 -9.03%
DPS 3.75 4.50 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 38.75 12.69 12.56 11.60 11.21 10.75 9.90 25.51%
EPS 2.80 2.18 2.84 2.67 2.16 1.90 1.90 6.66%
DPS 2.67 2.96 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 3.98 9.16 11.74 10.04 11.25 8.97 9.16 -12.95%
P/EPS 55.22 53.31 51.84 43.65 58.38 50.72 47.84 2.41%
EY 1.81 1.88 1.93 2.29 1.71 1.97 2.09 -2.36%
DY 1.73 2.54 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 4.04 8.85 12.52 11.62 11.56 9.08 9.54 -13.33%
P/EPS 55.98 51.51 55.31 50.56 60.00 51.29 49.86 1.94%
EY 1.79 1.94 1.81 1.98 1.67 1.95 2.01 -1.91%
DY 1.70 2.63 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