[YTLPOWR] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 1.96%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 14,165,377 10,525,817 4,106,991 4,173,602 3,852,313 3,692,600 3,534,832 26.01%
PBT 1,792,472 1,520,162 1,257,980 1,382,027 1,155,857 1,071,552 892,600 12.31%
Tax -512,701 -787,694 -304,309 -168,581 -232,241 -307,297 -222,144 14.95%
NP 1,279,771 732,468 953,671 1,213,446 923,616 764,255 670,456 11.37%
-
NP to SH 1,291,824 732,606 953,671 1,213,446 923,616 764,255 670,456 11.54%
-
Tax Rate 28.60% 51.82% 24.19% 12.20% 20.09% 28.68% 24.89% -
Total Cost 12,885,606 9,793,349 3,153,320 2,960,156 2,928,697 2,928,345 2,864,376 28.46%
-
Net Worth 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 5,549,452 4,789,027 8.74%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 794,285 784,158 855,377 635,386 677,919 486,657 223,522 23.51%
Div Payout % 61.49% 107.04% 89.69% 52.36% 73.40% 63.68% 33.34% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 7,920,458 6,833,019 5,704,429 6,214,963 6,208,698 5,549,452 4,789,027 8.74%
NOSH 7,200,416 6,211,835 5,704,429 5,094,232 4,927,538 4,867,941 4,560,978 7.90%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.03% 6.96% 23.22% 29.07% 23.98% 20.70% 18.97% -
ROE 16.31% 10.72% 16.72% 19.52% 14.88% 13.77% 14.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 196.73 169.45 72.00 81.93 78.18 75.86 77.50 16.78%
EPS 17.94 11.79 16.72 23.82 18.74 15.70 14.70 3.37%
DPS 11.03 12.62 14.99 12.50 13.75 10.00 4.90 14.47%
NAPS 1.10 1.10 1.00 1.22 1.26 1.14 1.05 0.77%
Adjusted Per Share Value based on latest NOSH - 5,094,232
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 171.34 127.32 49.68 50.48 46.60 44.67 42.76 26.01%
EPS 15.63 8.86 11.54 14.68 11.17 9.24 8.11 11.54%
DPS 9.61 9.49 10.35 7.69 8.20 5.89 2.70 23.55%
NAPS 0.958 0.8265 0.69 0.7518 0.751 0.6713 0.5793 8.74%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.44 2.24 1.90 2.70 2.07 2.24 1.80 -
P/RPS 1.24 1.32 2.64 3.30 2.65 2.95 2.32 -9.91%
P/EPS 13.60 18.99 11.36 11.34 11.04 14.27 12.25 1.75%
EY 7.35 5.27 8.80 8.82 9.06 7.01 8.17 -1.74%
DY 4.52 5.64 7.89 4.63 6.64 4.46 2.72 8.82%
P/NAPS 2.22 2.04 1.90 2.21 1.64 1.96 1.71 4.44%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 2.30 2.16 1.86 2.50 2.27 2.21 1.80 -
P/RPS 1.17 1.27 2.58 3.05 2.90 2.91 2.32 -10.77%
P/EPS 12.82 18.31 11.13 10.50 12.11 14.08 12.25 0.76%
EY 7.80 5.46 8.99 9.53 8.26 7.10 8.17 -0.76%
DY 4.80 5.84 8.06 5.00 6.06 4.52 2.72 9.92%
P/NAPS 2.09 1.96 1.86 2.05 1.80 1.94 1.71 3.39%

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