[YTLPOWR] YoY TTM 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- 1.23%

YoY- 29.85%

Quarter Report

YTLPI1Q30092007- FY2008- Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	13,723,474	8,247,816	4,253,495	4,146,998	3,790,735	3,709,461	3,430,150	25.98%
YoY %	66.39%	93.91%	2.57%	9.40%	2.19%	8.14%	-	-
Horiz. %	400.08%	240.45%	124.00%	120.90%	110.51%	108.14%	100.00%	-
PBT	1,780,199	1,459,999	1,313,729	1,328,602	1,149,018	1,070,126	830,962	13.53%
YoY %	21.93%	11.13%	-1.12%	15.63%	7.37%	28.78%	-	-
Horiz. %	214.23%	175.70%	158.10%	159.89%	138.28%	128.78%	100.00%	-
Tax	-500,401	-762,811	-329,573	-138,466	-232,471	-306,668	-217,347	14.90%
YoY %	34.40%	-131.45%	-138.02%	40.44%	24.19%	-41.10%	-	-
Horiz. %	230.23%	350.96%	151.63%	63.71%	106.96%	141.10%	100.00%	-
NP	1,279,798	697,188	984,156	1,190,136	916,547	763,458	613,615	13.02%
YoY %	83.57%	-29.16%	-17.31%	29.85%	20.05%	24.42%	-	-
Horiz. %	208.57%	113.62%	160.39%	193.95%	149.37%	124.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,282,946	697,326	984,156	1,190,136	916,547	763,458	613,615	13.07%
YoY %	83.98%	-29.14%	-17.31%	29.85%	20.05%	24.42%	-	-
Horiz. %	209.08%	113.64%	160.39%	193.95%	149.37%	124.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.11%	52.25%	25.09%	10.42%	20.23%	28.66%	26.16%	-
YoY %	-46.20%	108.25%	140.79%	-48.49%	-29.41%	9.56%	-	-
Horiz. %	107.45%	199.73%	95.91%	39.83%	77.33%	109.56%	100.00%	-
Total Cost	12,443,676	7,550,628	3,269,339	2,956,862	2,874,188	2,946,003	2,816,535	28.08%
YoY %	64.80%	130.95%	10.57%	2.88%	-2.44%	4.60%	-	-
Horiz. %	441.81%	268.08%	116.08%	104.98%	102.05%	104.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	21.31%	0.70%	-1.97%	6.35%	22.99%	11.51%	-	-
Horiz. %	174.66%	143.98%	142.97%	145.85%	137.15%	111.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	891,861	765,130	832,494	629,135	493,136	486,657	223,522	25.92%
YoY %	16.56%	-8.09%	32.32%	27.58%	1.33%	117.72%	-	-
Horiz. %	399.00%	342.31%	372.44%	281.46%	220.62%	217.72%	100.00%	-
Div Payout %	69.52%	109.72%	84.59%	52.86%	53.80%	63.74%	36.43%	-
YoY %	-36.64%	29.71%	60.03%	-1.75%	-15.59%	74.97%	-	-
Horiz. %	190.83%	301.18%	232.20%	145.10%	147.68%	174.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
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%
YoY %	21.31%	0.70%	-1.97%	6.35%	22.99%	11.51%	-	-
Horiz. %	174.66%	143.98%	142.97%	145.85%	137.15%	111.51%	100.00%	-
NOSH	7,200,738	5,880,330	5,433,042	5,099,067	4,912,695	4,824,756	4,505,329	8.12%
YoY %	22.45%	8.23%	6.55%	3.79%	1.82%	7.09%	-	-
Horiz. %	159.83%	130.52%	120.59%	113.18%	109.04%	107.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.33%	8.45%	23.14%	28.70%	24.18%	20.58%	17.89%	-
YoY %	10.41%	-63.48%	-19.37%	18.69%	17.49%	15.04%	-	-
Horiz. %	52.15%	47.23%	129.35%	160.42%	135.16%	115.04%	100.00%	-
ROE	16.81%	11.08%	15.75%	18.67%	15.29%	15.67%	14.04%	-
YoY %	51.71%	-29.65%	-15.64%	22.11%	-2.43%	11.61%	-	-
Horiz. %	119.73%	78.92%	112.18%	132.98%	108.90%	111.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	190.58	140.26	78.29	81.33	77.16	76.88	76.14	16.51%
YoY %	35.88%	79.15%	-3.74%	5.40%	0.36%	0.97%	-	-
Horiz. %	250.30%	184.21%	102.82%	106.82%	101.34%	100.97%	100.00%	-
EPS	17.82	11.86	18.11	23.34	18.66	15.82	13.62	4.57%
YoY %	50.25%	-34.51%	-22.41%	25.08%	17.95%	16.15%	-	-
Horiz. %	130.84%	87.08%	132.97%	171.37%	137.00%	116.15%	100.00%	-
DPS	12.39	13.01	15.32	12.34	10.00	10.09	4.96	16.47%
YoY %	-4.77%	-15.08%	24.15%	23.40%	-0.89%	103.43%	-	-
Horiz. %	249.80%	262.30%	308.87%	248.79%	201.61%	203.43%	100.00%	-
NAPS	1.06	1.07	1.15	1.25	1.22	1.01	0.97	1.48%
YoY %	-0.93%	-6.96%	-8.00%	2.46%	20.79%	4.12%	-	-
Horiz. %	109.28%	110.31%	118.56%	128.87%	125.77%	104.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,099,067
RPS	166.00	99.76	51.45	50.16	45.85	44.87	41.49	25.98%
YoY %	66.40%	93.90%	2.57%	9.40%	2.18%	8.15%	-	-
Horiz. %	400.10%	240.44%	124.01%	120.90%	110.51%	108.15%	100.00%	-
EPS	15.52	8.43	11.90	14.40	11.09	9.23	7.42	13.08%
YoY %	84.10%	-29.16%	-17.36%	29.85%	20.15%	24.39%	-	-
Horiz. %	209.16%	113.61%	160.38%	194.07%	149.46%	124.39%	100.00%	-
DPS	10.79	9.25	10.07	7.61	5.96	5.89	2.70	25.95%
YoY %	16.65%	-8.14%	32.33%	27.68%	1.19%	118.15%	-	-
Horiz. %	399.63%	342.59%	372.96%	281.85%	220.74%	218.15%	100.00%	-
NAPS	0.9233	0.7611	0.7557	0.771	0.725	0.5894	0.5286	9.73%
YoY %	21.31%	0.71%	-1.98%	6.34%	23.01%	11.50%	-	-
Horiz. %	174.67%	143.98%	142.96%	145.86%	137.15%	111.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.20	1.55	2.26	2.94	2.54	2.81	2.32	-10.40%
YoY %	-22.58%	-31.42%	-23.13%	15.75%	-9.61%	21.12%	-	-
Horiz. %	51.72%	66.81%	97.41%	126.72%	109.48%	121.12%	100.00%	-
P/EPS	12.85	18.30	9.77	10.24	10.51	13.65	13.00	-0.19%
YoY %	-29.78%	87.31%	-4.59%	-2.57%	-23.00%	5.00%	-	-
Horiz. %	98.85%	140.77%	75.15%	78.77%	80.85%	105.00%	100.00%	-
EY	7.78	5.46	10.23	9.77	9.52	7.33	7.69	0.19%
YoY %	42.49%	-46.63%	4.71%	2.63%	29.88%	-4.68%	-	-
Horiz. %	101.17%	71.00%	133.03%	127.05%	123.80%	95.32%	100.00%	-
DY	5.41	6.00	8.66	5.16	5.10	4.67	2.80	11.59%
YoY %	-9.83%	-30.72%	67.83%	1.18%	9.21%	66.79%	-	-
Horiz. %	193.21%	214.29%	309.29%	184.29%	182.14%	166.79%	100.00%	-
P/NAPS	2.16	2.03	1.54	1.91	1.61	2.14	1.82	2.89%
YoY %	6.40%	31.82%	-19.37%	18.63%	-24.77%	17.58%	-	-
Horiz. %	118.68%	111.54%	84.62%	104.95%	88.46%	117.58%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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	1.31	1.57	2.18	3.14	2.94	2.89	2.35	-9.27%
YoY %	-16.56%	-27.98%	-30.57%	6.80%	1.73%	22.98%	-	-
Horiz. %	55.74%	66.81%	92.77%	133.62%	125.11%	122.98%	100.00%	-
P/EPS	14.03	18.55	9.44	10.93	12.17	14.03	13.14	1.09%
YoY %	-24.37%	96.50%	-13.63%	-10.19%	-13.26%	6.77%	-	-
Horiz. %	106.77%	141.17%	71.84%	83.18%	92.62%	106.77%	100.00%	-
EY	7.13	5.39	10.59	9.15	8.22	7.13	7.61	-1.07%
YoY %	32.28%	-49.10%	15.74%	11.31%	15.29%	-6.31%	-	-
Horiz. %	93.69%	70.83%	139.16%	120.24%	108.02%	93.69%	100.00%	-
DY	4.95	5.91	8.96	4.84	4.41	4.54	2.77	10.15%
YoY %	-16.24%	-34.04%	85.12%	9.75%	-2.86%	63.90%	-	-
Horiz. %	178.70%	213.36%	323.47%	174.73%	159.21%	163.90%	100.00%	-
P/NAPS	2.36	2.06	1.49	2.04	1.86	2.20	1.85	4.13%
YoY %	14.56%	38.26%	-26.96%	9.68%	-15.45%	18.92%	-	-
Horiz. %	127.57%	111.35%	80.54%	110.27%	100.54%	118.92%	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