[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 3.4%
YoY- -14.4%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,735,162 15,502,368 15,924,528 15,835,993 15,907,005 16,555,414 16,716,500 -8.07%
PBT 1,177,778 1,154,760 997,116 1,311,815 1,328,777 1,320,028 1,257,388 -4.27%
Tax -174,660 -173,098 -54,412 -281,932 -313,285 -312,434 -250,000 -21.28%
NP 1,003,118 981,662 942,704 1,029,883 1,015,492 1,007,594 1,007,388 -0.28%
-
NP to SH 983,226 963,694 939,288 1,054,770 1,020,068 1,017,780 1,011,224 -1.85%
-
Tax Rate 14.83% 14.99% 5.46% 21.49% 23.58% 23.67% 19.88% -
Total Cost 13,732,044 14,520,706 14,981,824 14,806,110 14,891,513 15,547,820 15,709,112 -8.58%
-
Net Worth 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 -0.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 68,197 91,233 136,868 273,933 -
Div Payout % - - - 6.47% 8.94% 13.45% 27.09% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 -0.13%
NOSH 6,578,233 6,729,706 7,072,951 7,255,101 7,279,267 7,280,257 7,285,475 -6.58%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.81% 6.33% 5.92% 6.50% 6.38% 6.09% 6.03% -
ROE 10.17% 9.48% 8.74% 10.54% 10.30% 10.36% 10.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 224.00 230.36 225.15 218.27 218.52 227.40 229.45 -1.59%
EPS 14.95 14.32 13.28 14.54 14.01 13.98 13.88 5.08%
DPS 0.00 0.00 0.00 0.94 1.25 1.88 3.76 -
NAPS 1.47 1.51 1.52 1.38 1.36 1.35 1.33 6.90%
Adjusted Per Share Value based on latest NOSH - 7,195,620
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 178.24 187.52 192.62 191.55 192.41 200.25 202.20 -8.07%
EPS 11.89 11.66 11.36 12.76 12.34 12.31 12.23 -1.86%
DPS 0.00 0.00 0.00 0.82 1.10 1.66 3.31 -
NAPS 1.1697 1.2292 1.3004 1.2111 1.1975 1.1888 1.1721 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.57 1.89 1.78 1.60 1.46 1.56 1.66 -
P/RPS 0.70 0.82 0.79 0.73 0.67 0.69 0.72 -1.86%
P/EPS 10.50 13.20 13.40 11.01 10.42 11.16 11.96 -8.32%
EY 9.52 7.58 7.46 9.09 9.60 8.96 8.36 9.05%
DY 0.00 0.00 0.00 0.59 0.86 1.21 2.27 -
P/NAPS 1.07 1.25 1.17 1.16 1.07 1.16 1.25 -9.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 -
Price 1.57 1.70 1.94 1.59 1.51 1.54 1.53 -
P/RPS 0.70 0.74 0.86 0.73 0.69 0.68 0.67 2.96%
P/EPS 10.50 11.87 14.61 10.94 10.78 11.02 11.02 -3.17%
EY 9.52 8.42 6.85 9.14 9.28 9.08 9.07 3.28%
DY 0.00 0.00 0.00 0.59 0.83 1.22 2.46 -
P/NAPS 1.07 1.13 1.28 1.15 1.11 1.14 1.15 -4.69%

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