[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -17.93%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,835,993 15,907,005 16,555,414 16,716,500 15,870,343 15,616,772 15,454,324 1.64%
PBT 1,311,815 1,328,777 1,320,028 1,257,388 1,391,476 1,399,661 1,395,692 -4.05%
Tax -281,932 -313,285 -312,434 -250,000 -234,515 -375,556 -401,328 -20.99%
NP 1,029,883 1,015,492 1,007,594 1,007,388 1,156,961 1,024,105 994,364 2.36%
-
NP to SH 1,054,770 1,020,068 1,017,780 1,011,224 1,232,211 1,097,104 1,119,990 -3.92%
-
Tax Rate 21.49% 23.58% 23.67% 19.88% 16.85% 26.83% 28.75% -
Total Cost 14,806,110 14,891,513 15,547,820 15,709,112 14,713,382 14,592,666 14,459,960 1.59%
-
Net Worth 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 7.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 68,197 91,233 136,868 273,933 340,117 362,479 406,611 -69.62%
Div Payout % 6.47% 8.94% 13.45% 27.09% 27.60% 33.04% 36.30% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 7.02%
NOSH 7,255,101 7,279,267 7,280,257 7,285,475 7,251,969 7,249,585 7,235,077 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.50% 6.38% 6.09% 6.03% 7.29% 6.56% 6.43% -
ROE 10.54% 10.30% 10.36% 10.44% 13.38% 11.92% 12.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 218.27 218.52 227.40 229.45 218.84 215.42 213.60 1.45%
EPS 14.54 14.01 13.98 13.88 16.99 15.13 15.48 -4.09%
DPS 0.94 1.25 1.88 3.76 4.69 5.00 5.62 -69.67%
NAPS 1.38 1.36 1.35 1.33 1.27 1.27 1.25 6.82%
Adjusted Per Share Value based on latest NOSH - 7,285,475
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 191.55 192.41 200.25 202.20 191.97 188.90 186.93 1.64%
EPS 12.76 12.34 12.31 12.23 14.90 13.27 13.55 -3.92%
DPS 0.82 1.10 1.66 3.31 4.11 4.38 4.92 -69.74%
NAPS 1.2111 1.1975 1.1888 1.1721 1.114 1.1137 1.0939 7.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.46 1.56 1.66 1.76 1.85 1.78 -
P/RPS 0.73 0.67 0.69 0.72 0.80 0.86 0.83 -8.20%
P/EPS 11.01 10.42 11.16 11.96 10.36 12.22 11.50 -2.86%
EY 9.09 9.60 8.96 8.36 9.65 8.18 8.70 2.96%
DY 0.59 0.86 1.21 2.27 2.66 2.70 3.16 -67.36%
P/NAPS 1.16 1.07 1.16 1.25 1.39 1.46 1.42 -12.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.59 1.51 1.54 1.53 1.80 1.66 1.90 -
P/RPS 0.73 0.69 0.68 0.67 0.82 0.77 0.89 -12.38%
P/EPS 10.94 10.78 11.02 11.02 10.59 10.97 12.27 -7.37%
EY 9.14 9.28 9.08 9.07 9.44 9.12 8.15 7.95%
DY 0.59 0.83 1.22 2.46 2.61 3.01 2.96 -65.91%
P/NAPS 1.15 1.11 1.14 1.15 1.42 1.31 1.52 -16.98%

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