[YTLPOWR] YoY TTM 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- 4.81%

YoY- 20.05%

Quarter Report

YTLPI1Q30092006_FY2007__Final_.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	8,247,816	4,253,495	4,146,998	3,790,735	3,709,461	3,430,150	3,185,164	17.16%
YoY %	93.91%	2.57%	9.40%	2.19%	8.14%	7.69%	-	-
Horiz. %	258.94%	133.54%	130.20%	119.01%	116.46%	107.69%	100.00%	-
PBT	1,459,999	1,313,729	1,328,602	1,149,018	1,070,126	830,962	757,118	11.55%
YoY %	11.13%	-1.12%	15.63%	7.37%	28.78%	9.75%	-	-
Horiz. %	192.84%	173.52%	175.48%	151.76%	141.34%	109.75%	100.00%	-
Tax	-762,811	-329,573	-138,466	-232,471	-306,668	-217,347	-188,427	26.21%
YoY %	-131.45%	-138.02%	40.44%	24.19%	-41.10%	-15.35%	-	-
Horiz. %	404.83%	174.91%	73.49%	123.37%	162.75%	115.35%	100.00%	-
NP	697,188	984,156	1,190,136	916,547	763,458	613,615	568,691	3.45%
YoY %	-29.16%	-17.31%	29.85%	20.05%	24.42%	7.90%	-	-
Horiz. %	122.60%	173.06%	209.28%	161.17%	134.25%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	697,326	984,156	1,190,136	916,547	763,458	613,615	568,691	3.45%
YoY %	-29.14%	-17.31%	29.85%	20.05%	24.42%	7.90%	-	-
Horiz. %	122.62%	173.06%	209.28%	161.17%	134.25%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.25%	25.09%	10.42%	20.23%	28.66%	26.16%	24.89%	-
YoY %	108.25%	140.79%	-48.49%	-29.41%	9.56%	5.10%	-	-
Horiz. %	209.92%	100.80%	41.86%	81.28%	115.15%	105.10%	100.00%	-
Total Cost	7,550,628	3,269,339	2,956,862	2,874,188	2,946,003	2,816,535	2,616,473	19.30%
YoY %	130.95%	10.57%	2.88%	-2.44%	4.60%	7.65%	-	-
Horiz. %	288.58%	124.95%	113.01%	109.85%	112.59%	107.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,291,954	6,247,998	6,373,833	5,993,488	4,873,004	4,370,169	2,257,492	18.61%
YoY %	0.70%	-1.97%	6.35%	22.99%	11.51%	93.59%	-	-
Horiz. %	278.71%	276.77%	282.34%	265.49%	215.86%	193.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	765,130	832,494	629,135	493,136	486,657	223,522	452,070	9.15%
YoY %	-8.09%	32.32%	27.58%	1.33%	117.72%	-50.56%	-	-
Horiz. %	169.25%	184.15%	139.17%	109.08%	107.65%	49.44%	100.00%	-
Div Payout %	109.72%	84.59%	52.86%	53.80%	63.74%	36.43%	79.49%	-
YoY %	29.71%	60.03%	-1.75%	-15.59%	74.97%	-54.17%	-	-
Horiz. %	138.03%	106.42%	66.50%	67.68%	80.19%	45.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	6,291,954	6,247,998	6,373,833	5,993,488	4,873,004	4,370,169	2,257,492	18.61%
YoY %	0.70%	-1.97%	6.35%	22.99%	11.51%	93.59%	-	-
Horiz. %	278.71%	276.77%	282.34%	265.49%	215.86%	193.59%	100.00%	-
NOSH	5,880,330	5,433,042	5,099,067	4,912,695	4,824,756	4,505,329	2,257,492	17.28%
YoY %	8.23%	6.55%	3.79%	1.82%	7.09%	99.57%	-	-
Horiz. %	260.48%	240.67%	225.87%	217.62%	213.72%	199.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.45%	23.14%	28.70%	24.18%	20.58%	17.89%	17.85%	-
YoY %	-63.48%	-19.37%	18.69%	17.49%	15.04%	0.22%	-	-
Horiz. %	47.34%	129.64%	160.78%	135.46%	115.29%	100.22%	100.00%	-
ROE	11.08%	15.75%	18.67%	15.29%	15.67%	14.04%	25.19%	-
YoY %	-29.65%	-15.64%	22.11%	-2.43%	11.61%	-44.26%	-	-
Horiz. %	43.99%	62.52%	74.12%	60.70%	62.21%	55.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	140.26	78.29	81.33	77.16	76.88	76.14	141.09	-0.09%
YoY %	79.15%	-3.74%	5.40%	0.36%	0.97%	-46.03%	-	-
Horiz. %	99.41%	55.49%	57.64%	54.69%	54.49%	53.97%	100.00%	-
EPS	11.86	18.11	23.34	18.66	15.82	13.62	25.19	-11.78%
YoY %	-34.51%	-22.41%	25.08%	17.95%	16.15%	-45.93%	-	-
Horiz. %	47.08%	71.89%	92.66%	74.08%	62.80%	54.07%	100.00%	-
DPS	13.01	15.32	12.34	10.00	10.09	4.96	20.00	-6.91%
YoY %	-15.08%	24.15%	23.40%	-0.89%	103.43%	-75.20%	-	-
Horiz. %	65.05%	76.60%	61.70%	50.00%	50.45%	24.80%	100.00%	-
NAPS	1.07	1.15	1.25	1.22	1.01	0.97	1.00	1.13%
YoY %	-6.96%	-8.00%	2.46%	20.79%	4.12%	-3.00%	-	-
Horiz. %	107.00%	115.00%	125.00%	122.00%	101.00%	97.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 4,912,695
RPS	99.76	51.45	50.16	45.85	44.87	41.49	38.53	17.16%
YoY %	93.90%	2.57%	9.40%	2.18%	8.15%	7.68%	-	-
Horiz. %	258.92%	133.53%	130.18%	119.00%	116.45%	107.68%	100.00%	-
EPS	8.43	11.90	14.40	11.09	9.23	7.42	6.88	3.44%
YoY %	-29.16%	-17.36%	29.85%	20.15%	24.39%	7.85%	-	-
Horiz. %	122.53%	172.97%	209.30%	161.19%	134.16%	107.85%	100.00%	-
DPS	9.25	10.07	7.61	5.96	5.89	2.70	5.47	9.14%
YoY %	-8.14%	32.33%	27.68%	1.19%	118.15%	-50.64%	-	-
Horiz. %	169.10%	184.10%	139.12%	108.96%	107.68%	49.36%	100.00%	-
NAPS	0.7611	0.7558	0.771	0.725	0.5894	0.5286	0.2731	18.60%
YoY %	0.70%	-1.97%	6.34%	23.01%	11.50%	93.56%	-	-
Horiz. %	278.69%	276.75%	282.31%	265.47%	215.82%	193.56%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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	1.55	2.26	2.94	2.54	2.81	2.32	2.35	-6.69%
YoY %	-31.42%	-23.13%	15.75%	-9.61%	21.12%	-1.28%	-	-
Horiz. %	65.96%	96.17%	125.11%	108.09%	119.57%	98.72%	100.00%	-
P/EPS	18.30	9.77	10.24	10.51	13.65	13.00	13.18	5.61%
YoY %	87.31%	-4.59%	-2.57%	-23.00%	5.00%	-1.37%	-	-
Horiz. %	138.85%	74.13%	77.69%	79.74%	103.57%	98.63%	100.00%	-
EY	5.46	10.23	9.77	9.52	7.33	7.69	7.59	-5.33%
YoY %	-46.63%	4.71%	2.63%	29.88%	-4.68%	1.32%	-	-
Horiz. %	71.94%	134.78%	128.72%	125.43%	96.57%	101.32%	100.00%	-
DY	6.00	8.66	5.16	5.10	4.67	2.80	6.02	-0.05%
YoY %	-30.72%	67.83%	1.18%	9.21%	66.79%	-53.49%	-	-
Horiz. %	99.67%	143.85%	85.71%	84.72%	77.57%	46.51%	100.00%	-
P/NAPS	2.03	1.54	1.91	1.61	2.14	1.82	3.32	-7.86%
YoY %	31.82%	-19.37%	18.63%	-24.77%	17.58%	-45.18%	-	-
Horiz. %	61.14%	46.39%	57.53%	48.49%	64.46%	54.82%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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	1.57	2.18	3.14	2.94	2.89	2.35	2.45	-7.14%
YoY %	-27.98%	-30.57%	6.80%	1.73%	22.98%	-4.08%	-	-
Horiz. %	64.08%	88.98%	128.16%	120.00%	117.96%	95.92%	100.00%	-
P/EPS	18.55	9.44	10.93	12.17	14.03	13.14	13.73	5.13%
YoY %	96.50%	-13.63%	-10.19%	-13.26%	6.77%	-4.30%	-	-
Horiz. %	135.11%	68.75%	79.61%	88.64%	102.18%	95.70%	100.00%	-
EY	5.39	10.59	9.15	8.22	7.13	7.61	7.28	-4.88%
YoY %	-49.10%	15.74%	11.31%	15.29%	-6.31%	4.53%	-	-
Horiz. %	74.04%	145.47%	125.69%	112.91%	97.94%	104.53%	100.00%	-
DY	5.91	8.96	4.84	4.41	4.54	2.77	5.78	0.37%
YoY %	-34.04%	85.12%	9.75%	-2.86%	63.90%	-52.08%	-	-
Horiz. %	102.25%	155.02%	83.74%	76.30%	78.55%	47.92%	100.00%	-
P/NAPS	2.06	1.49	2.04	1.86	2.20	1.85	3.46	-8.27%
YoY %	38.26%	-26.96%	9.68%	-15.45%	18.92%	-46.53%	-	-
Horiz. %	59.54%	43.06%	58.96%	53.76%	63.58%	53.47%	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