[YTLPOWR] YoY Cumulative 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- -80.01%
YoY- 6.57%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,484,279 3,203,722 1,049,300 1,038,323 959,333 926,723 888,577 25.56%
PBT 381,911 318,924 245,798 317,770 285,925 249,307 207,802 10.67%
Tax -112,151 -87,953 -65,421 -82,703 -65,345 -70,791 -50,566 14.19%
NP 269,760 230,971 180,377 235,067 220,580 178,516 157,236 9.40%
-
NP to SH 272,908 231,097 180,377 235,067 220,580 178,516 157,236 9.62%
-
Tax Rate 29.37% 27.58% 26.62% 26.03% 22.85% 28.40% 24.33% -
Total Cost 3,214,519 2,972,751 868,923 803,256 738,753 748,207 731,341 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 270,027 220,512 244,486 - - - - -
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 3.58% 3.67% 2.89% 3.69% 3.68% 3.66% 3.60% -
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 48.39 54.48 19.31 20.36 19.53 19.21 19.72 16.13%
EPS 3.79 3.93 3.32 4.61 4.49 3.70 3.49 1.38%
DPS 3.75 3.75 4.50 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 42.15 38.75 12.69 12.56 11.60 11.21 10.75 25.56%
EPS 3.30 2.80 2.18 2.84 2.67 2.16 1.90 9.63%
DPS 3.27 2.67 2.96 0.00 0.00 0.00 0.00 -
NAPS 0.9233 0.7611 0.7558 0.771 0.725 0.5894 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 4.73 3.98 9.16 11.74 10.04 11.25 8.97 -10.11%
P/EPS 60.42 55.22 53.31 51.84 43.65 58.38 50.72 2.95%
EY 1.66 1.81 1.88 1.93 2.29 1.71 1.97 -2.81%
DY 1.64 1.73 2.54 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 5.17 4.04 8.85 12.52 11.62 11.56 9.08 -8.95%
P/EPS 65.96 55.98 51.51 55.31 50.56 60.00 51.29 4.27%
EY 1.52 1.79 1.94 1.81 1.98 1.67 1.95 -4.06%
DY 1.50 1.70 2.63 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