[YTLPOWR] YoY Quarter Result on 30-Jun-2007 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 39.71%

YoY- 62.12%

Quarter Report

YTLPI4Q30062007-FY2007 (Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	3,753,395	2,836,784	1,140,540	1,167,496	1,025,706	928,675	850,387	28.06%
YoY %	32.31%	148.72%	-2.31%	13.82%	10.45%	9.21%	-	-
Horiz. %	441.37%	333.59%	134.12%	137.29%	120.62%	109.21%	100.00%	-
PBT	651,070	543,761	368,568	342,216	295,667	284,113	187,185	23.07%
YoY %	19.73%	47.53%	7.70%	15.74%	4.07%	51.78%	-	-
Horiz. %	347.82%	290.49%	196.90%	182.82%	157.95%	151.78%	100.00%	-
Tax	-193,023	-513,977	-87,920	84,903	-32,206	-93,842	-46,552	26.73%
YoY %	62.45%	-484.60%	-203.55%	363.62%	65.68%	-101.59%	-	-
Horiz. %	414.64%	1,104.09%	188.86%	-182.38%	69.18%	201.59%	100.00%	-
NP	458,047	29,784	280,648	427,119	263,461	190,271	140,633	21.73%
YoY %	1,437.90%	-89.39%	-34.29%	62.12%	38.47%	35.30%	-	-
Horiz. %	325.70%	21.18%	199.56%	303.71%	187.34%	135.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	458,047	29,796	280,648	427,119	263,461	190,271	140,633	21.73%
YoY %	1,437.28%	-89.38%	-34.29%	62.12%	38.47%	35.30%	-	-
Horiz. %	325.70%	21.19%	199.56%	303.71%	187.34%	135.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.65%	94.52%	23.85%	-24.81%	10.89%	33.03%	24.87%	-
YoY %	-68.63%	296.31%	196.13%	-327.82%	-67.03%	32.81%	-	-
Horiz. %	119.22%	380.06%	95.90%	-99.76%	43.79%	132.81%	100.00%	-
Total Cost	3,295,348	2,807,000	859,892	740,377	762,245	738,404	709,754	29.14%
YoY %	17.40%	226.44%	16.14%	-2.87%	3.23%	4.04%	-	-
Horiz. %	464.29%	395.49%	121.15%	104.31%	107.40%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	4,817,907	2,235,229	21.24%
YoY %	18.37%	-6.40%	25.63%	-10.79%	18.73%	115.54%	-	-
Horiz. %	317.78%	268.46%	286.83%	228.32%	255.92%	215.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	133,539	112,812	198,696	255,171	493,136	486,657	223,522	-8.22%
YoY %	18.37%	-43.22%	-22.13%	-48.26%	1.33%	117.72%	-	-
Horiz. %	59.74%	50.47%	88.89%	114.16%	220.62%	217.72%	100.00%	-
Div Payout %	29.15%	378.62%	70.80%	59.74%	187.18%	255.77%	158.94%	-
YoY %	-92.30%	434.77%	18.51%	-68.08%	-26.82%	60.92%	-	-
Horiz. %	18.34%	238.22%	44.55%	37.59%	117.77%	160.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	7,103,162	6,000,666	6,411,261	5,103,421	5,720,385	4,817,907	2,235,229	21.24%
YoY %	18.37%	-6.40%	25.63%	-10.79%	18.73%	115.54%	-	-
Horiz. %	317.78%	268.46%	286.83%	228.32%	255.92%	215.54%	100.00%	-
NOSH	7,103,162	6,000,666	5,298,563	5,103,421	4,931,366	4,866,572	4,612,510	7.45%
YoY %	18.37%	13.25%	3.82%	3.49%	1.33%	5.51%	-	-
Horiz. %	154.00%	130.10%	114.87%	110.64%	106.91%	105.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.20%	1.05%	24.61%	36.58%	25.69%	20.49%	16.54%	-
YoY %	1,061.90%	-95.73%	-32.72%	42.39%	25.38%	23.88%	-	-
Horiz. %	73.76%	6.35%	148.79%	221.16%	155.32%	123.88%	100.00%	-
ROE	6.45%	0.50%	4.38%	8.37%	4.61%	3.95%	6.29%	-
YoY %	1,190.00%	-88.58%	-47.67%	81.56%	16.71%	-37.20%	-	-
Horiz. %	102.54%	7.95%	69.63%	133.07%	73.29%	62.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	52.84	47.27	21.53	22.88	20.80	19.08	38.04	5.62%
YoY %	11.78%	119.55%	-5.90%	10.00%	9.01%	-49.84%	-	-
Horiz. %	138.91%	124.26%	56.60%	60.15%	54.68%	50.16%	100.00%	-
EPS	6.45	0.51	5.29	8.37	5.34	3.91	3.14	12.74%
YoY %	1,164.71%	-90.36%	-36.80%	56.74%	36.57%	24.52%	-	-
Horiz. %	205.41%	16.24%	168.47%	266.56%	170.06%	124.52%	100.00%	-
DPS	1.88	1.88	3.75	5.00	10.00	10.00	10.00	-24.30%
YoY %	0.00%	-49.87%	-25.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	18.80%	18.80%	37.50%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.00	1.21	1.00	1.16	0.99	1.00	0.00%
YoY %	0.00%	-17.36%	21.00%	-13.79%	17.17%	-1.00%	-	-
Horiz. %	100.00%	100.00%	121.00%	100.00%	116.00%	99.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,103,421
RPS	45.40	34.32	13.80	14.12	12.41	11.23	10.29	28.05%
YoY %	32.28%	148.70%	-2.27%	13.78%	10.51%	9.14%	-	-
Horiz. %	441.21%	333.53%	134.11%	137.22%	120.60%	109.14%	100.00%	-
EPS	5.54	0.36	3.39	5.17	3.19	2.30	1.70	21.75%
YoY %	1,438.89%	-89.38%	-34.43%	62.07%	38.70%	35.29%	-	-
Horiz. %	325.88%	21.18%	199.41%	304.12%	187.65%	135.29%	100.00%	-
DPS	1.62	1.36	2.40	3.09	5.97	5.89	2.70	-8.15%
YoY %	19.12%	-43.33%	-22.33%	-48.24%	1.36%	118.15%	-	-
Horiz. %	60.00%	50.37%	88.89%	114.44%	221.11%	218.15%	100.00%	-
NAPS	0.8592	0.7259	0.7755	0.6173	0.692	0.5828	0.2704	21.23%
YoY %	18.36%	-6.40%	25.63%	-10.79%	18.74%	115.53%	-	-
Horiz. %	317.75%	268.45%	286.80%	228.29%	255.92%	215.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.21	2.16	1.85	2.37	1.95	2.00	3.62	-
P/RPS	4.18	4.57	8.59	10.36	9.38	10.48	9.52	-12.81%
YoY %	-8.53%	-46.80%	-17.08%	10.45%	-10.50%	10.08%	-	-
Horiz. %	43.91%	48.00%	90.23%	108.82%	98.53%	110.08%	100.00%	-
P/EPS	34.27	435.01	34.93	28.32	36.50	51.15	57.54	-8.27%
YoY %	-92.12%	1,145.38%	23.34%	-22.41%	-28.64%	-11.11%	-	-
Horiz. %	59.56%	756.01%	60.71%	49.22%	63.43%	88.89%	100.00%	-
EY	2.92	0.23	2.86	3.53	2.74	1.95	1.74	9.00%
YoY %	1,169.57%	-91.96%	-18.98%	28.83%	40.51%	12.07%	-	-
Horiz. %	167.82%	13.22%	164.37%	202.87%	157.47%	112.07%	100.00%	-
DY	0.85	0.87	2.03	2.11	5.13	5.00	2.76	-17.81%
YoY %	-2.30%	-57.14%	-3.79%	-58.87%	2.60%	81.16%	-	-
Horiz. %	30.80%	31.52%	73.55%	76.45%	185.87%	181.16%	100.00%	-
P/NAPS	2.21	2.16	1.53	2.37	1.68	2.02	3.62	-7.89%
YoY %	2.31%	41.18%	-35.44%	41.07%	-16.83%	-44.20%	-	-
Horiz. %	61.05%	59.67%	42.27%	65.47%	46.41%	55.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	22/08/08	23/08/07	24/08/06	26/08/05	26/08/04	-
Price	2.29	2.12	1.78	2.29	1.97	2.10	1.69	-
P/RPS	4.33	4.48	8.27	10.01	9.47	11.00	4.44	-0.41%
YoY %	-3.35%	-45.83%	-17.38%	5.70%	-13.91%	147.75%	-	-
Horiz. %	97.52%	100.90%	186.26%	225.45%	213.29%	247.75%	100.00%	-
P/EPS	35.51	426.95	33.61	27.36	36.87	53.71	26.86	4.76%
YoY %	-91.68%	1,170.31%	22.84%	-25.79%	-31.35%	99.96%	-	-
Horiz. %	132.20%	1,589.54%	125.13%	101.86%	137.27%	199.96%	100.00%	-
EY	2.82	0.23	2.98	3.65	2.71	1.86	3.72	-4.50%
YoY %	1,126.09%	-92.28%	-18.36%	34.69%	45.70%	-50.00%	-	-
Horiz. %	75.81%	6.18%	80.11%	98.12%	72.85%	50.00%	100.00%	-
DY	0.82	0.89	2.11	2.18	5.08	4.76	5.92	-28.05%
YoY %	-7.87%	-57.82%	-3.21%	-57.09%	6.72%	-19.59%	-	-
Horiz. %	13.85%	15.03%	35.64%	36.82%	85.81%	80.41%	100.00%	-
P/NAPS	2.29	2.12	1.47	2.29	1.70	2.12	1.69	5.19%
YoY %	8.02%	44.22%	-35.81%	34.71%	-19.81%	25.44%	-	-
Horiz. %	135.50%	125.44%	86.98%	135.50%	100.59%	125.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos