[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- 13.73%

YoY- 5.24%

Quarter Report

YTLPI2Q31122011(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	16,716,500	15,870,343	15,616,772	15,454,324	14,543,408	14,662,559	13,863,325	13.24%
YoY %	5.33%	1.62%	1.05%	6.26%	-0.81%	5.77%	-	-
Horiz. %	120.58%	114.48%	112.65%	111.48%	104.91%	105.77%	100.00%	-
PBT	1,257,388	1,391,476	1,399,661	1,395,692	1,191,204	1,556,906	1,518,433	-11.78%
YoY %	-9.64%	-0.58%	0.28%	17.17%	-23.49%	2.53%	-	-
Horiz. %	82.81%	91.64%	92.18%	91.92%	78.45%	102.53%	100.00%	-
Tax	-250,000	-234,515	-375,556	-401,328	-350,584	-309,444	-419,952	-29.16%
YoY %	-6.60%	37.56%	6.42%	-14.47%	-13.29%	26.31%	-	-
Horiz. %	59.53%	55.84%	89.43%	95.57%	83.48%	73.69%	100.00%	-
NP	1,007,388	1,156,961	1,024,105	994,364	840,620	1,247,462	1,098,481	-5.59%
YoY %	-12.93%	12.97%	2.99%	18.29%	-32.61%	13.56%	-	-
Horiz. %	91.71%	105.32%	93.23%	90.52%	76.53%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,011,224	1,232,211	1,097,104	1,119,990	984,796	1,364,168	1,157,378	-8.58%
YoY %	-17.93%	12.31%	-2.04%	13.73%	-27.81%	17.87%	-	-
Horiz. %	87.37%	106.47%	94.79%	96.77%	85.09%	117.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.88%	16.85%	26.83%	28.75%	29.43%	19.88%	27.66%	-
YoY %	17.98%	-37.20%	-6.68%	-2.31%	48.04%	-28.13%	-	-
Horiz. %	71.87%	60.92%	97.00%	103.94%	106.40%	71.87%	100.00%	-
Total Cost	15,709,112	14,713,382	14,592,666	14,459,960	13,702,788	13,415,097	12,764,844	14.79%
YoY %	6.77%	0.83%	0.92%	5.53%	2.14%	5.09%	-	-
Horiz. %	123.07%	115.26%	114.32%	113.28%	107.35%	105.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,689,682	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	8,140,069	12.28%
YoY %	5.21%	0.03%	1.80%	1.84%	4.42%	4.47%	-	-
Horiz. %	119.04%	113.14%	113.11%	111.10%	109.10%	104.47%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	273,933	340,117	362,479	406,611	542,937	676,013	720,360	-47.41%
YoY %	-19.46%	-6.17%	-10.85%	-25.11%	-19.69%	-6.16%	-	-
Horiz. %	38.03%	47.21%	50.32%	56.45%	75.37%	93.84%	100.00%	-
Div Payout %	27.09%	27.60%	33.04%	36.30%	55.13%	49.56%	62.24%	-
YoY %	-1.85%	-16.46%	-8.98%	-34.16%	11.24%	-20.37%	-	-
Horiz. %	43.53%	44.34%	53.08%	58.32%	88.58%	79.63%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	9,689,682	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	8,140,069	12.28%
YoY %	5.21%	0.03%	1.80%	1.84%	4.42%	4.47%	-	-
Horiz. %	119.04%	113.14%	113.11%	111.10%	109.10%	104.47%	100.00%	-
NOSH	7,285,475	7,251,969	7,249,585	7,235,077	7,219,911	7,206,969	7,203,601	0.75%
YoY %	0.46%	0.03%	0.20%	0.21%	0.18%	0.05%	-	-
Horiz. %	101.14%	100.67%	100.64%	100.44%	100.23%	100.05%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	6.03%	7.29%	6.56%	6.43%	5.78%	8.51%	7.92%	-
YoY %	-17.28%	11.13%	2.02%	11.25%	-32.08%	7.45%	-	-
Horiz. %	76.14%	92.05%	82.83%	81.19%	72.98%	107.45%	100.00%	-
ROE	10.44%	13.38%	11.92%	12.38%	11.09%	16.04%	14.22%	-
YoY %	-21.97%	12.25%	-3.72%	11.63%	-30.86%	12.80%	-	-
Horiz. %	73.42%	94.09%	83.83%	87.06%	77.99%	112.80%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	229.45	218.84	215.42	213.60	201.43	203.45	192.45	12.40%
YoY %	4.85%	1.59%	0.85%	6.04%	-0.99%	5.72%	-	-
Horiz. %	119.23%	113.71%	111.94%	110.99%	104.67%	105.72%	100.00%	-
EPS	13.88	16.99	15.13	15.48	13.64	18.93	16.07	-9.28%
YoY %	-18.30%	12.29%	-2.26%	13.49%	-27.95%	17.80%	-	-
Horiz. %	86.37%	105.72%	94.15%	96.33%	84.88%	117.80%	100.00%	-
DPS	3.76	4.69	5.00	5.62	7.52	9.38	10.00	-47.81%
YoY %	-19.83%	-6.20%	-11.03%	-25.27%	-19.83%	-6.20%	-	-
Horiz. %	37.60%	46.90%	50.00%	56.20%	75.20%	93.80%	100.00%	-
NAPS	1.33	1.27	1.27	1.25	1.23	1.18	1.13	11.44%
YoY %	4.72%	0.00%	1.60%	1.63%	4.24%	4.42%	-	-
Horiz. %	117.70%	112.39%	112.39%	110.62%	108.85%	104.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,247,020
RPS	202.21	191.98	188.91	186.95	175.93	177.37	167.70	13.24%
YoY %	5.33%	1.63%	1.05%	6.26%	-0.81%	5.77%	-	-
Horiz. %	120.58%	114.48%	112.65%	111.48%	104.91%	105.77%	100.00%	-
EPS	12.23	14.91	13.27	13.55	11.91	16.50	14.00	-8.59%
YoY %	-17.97%	12.36%	-2.07%	13.77%	-27.82%	17.86%	-	-
Horiz. %	87.36%	106.50%	94.79%	96.79%	85.07%	117.86%	100.00%	-
DPS	3.31	4.11	4.38	4.92	6.57	8.18	8.71	-47.44%
YoY %	-19.46%	-6.16%	-10.98%	-25.11%	-19.68%	-6.08%	-	-
Horiz. %	38.00%	47.19%	50.29%	56.49%	75.43%	93.92%	100.00%	-
NAPS	1.1721	1.1141	1.1137	1.094	1.0742	1.0287	0.9847	12.28%
YoY %	5.21%	0.04%	1.80%	1.84%	4.42%	4.47%	-	-
Horiz. %	119.03%	113.14%	113.10%	111.10%	109.09%	104.47%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.66	1.76	1.85	1.78	1.70	2.20	2.30	-
P/RPS	0.72	0.80	0.86	0.83	0.84	1.08	1.20	-28.79%
YoY %	-10.00%	-6.98%	3.61%	-1.19%	-22.22%	-10.00%	-	-
Horiz. %	60.00%	66.67%	71.67%	69.17%	70.00%	90.00%	100.00%	-
P/EPS	11.96	10.36	12.22	11.50	12.46	11.62	14.32	-11.28%
YoY %	15.44%	-15.22%	6.26%	-7.70%	7.23%	-18.85%	-	-
Horiz. %	83.52%	72.35%	85.34%	80.31%	87.01%	81.15%	100.00%	-
EY	8.36	9.65	8.18	8.70	8.02	8.60	6.99	12.63%
YoY %	-13.37%	17.97%	-5.98%	8.48%	-6.74%	23.03%	-	-
Horiz. %	119.60%	138.05%	117.02%	124.46%	114.74%	123.03%	100.00%	-
DY	2.27	2.66	2.70	3.16	4.42	4.26	4.35	-35.10%
YoY %	-14.66%	-1.48%	-14.56%	-28.51%	3.76%	-2.07%	-	-
Horiz. %	52.18%	61.15%	62.07%	72.64%	101.61%	97.93%	100.00%	-
P/NAPS	1.25	1.39	1.46	1.42	1.38	1.86	2.04	-27.79%
YoY %	-10.07%	-4.79%	2.82%	2.90%	-25.81%	-8.82%	-	-
Horiz. %	61.27%	68.14%	71.57%	69.61%	67.65%	91.18%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	16/08/12	22/05/12	23/02/12	17/11/11	25/08/11	26/05/11	-
Price	1.53	1.80	1.66	1.90	1.80	1.89	2.22	-
P/RPS	0.67	0.82	0.77	0.89	0.89	0.93	1.15	-30.17%
YoY %	-18.29%	6.49%	-13.48%	0.00%	-4.30%	-19.13%	-	-
Horiz. %	58.26%	71.30%	66.96%	77.39%	77.39%	80.87%	100.00%	-
P/EPS	11.02	10.59	10.97	12.27	13.20	9.98	13.82	-13.97%
YoY %	4.06%	-3.46%	-10.59%	-7.05%	32.26%	-27.79%	-	-
Horiz. %	79.74%	76.63%	79.38%	88.78%	95.51%	72.21%	100.00%	-
EY	9.07	9.44	9.12	8.15	7.58	10.02	7.24	16.16%
YoY %	-3.92%	3.51%	11.90%	7.52%	-24.35%	38.40%	-	-
Horiz. %	125.28%	130.39%	125.97%	112.57%	104.70%	138.40%	100.00%	-
DY	2.46	2.61	3.01	2.96	4.18	4.96	4.50	-33.06%
YoY %	-5.75%	-13.29%	1.69%	-29.19%	-15.73%	10.22%	-	-
Horiz. %	54.67%	58.00%	66.89%	65.78%	92.89%	110.22%	100.00%	-
P/NAPS	1.15	1.42	1.31	1.52	1.46	1.60	1.96	-29.84%
YoY %	-19.01%	8.40%	-13.82%	4.11%	-8.75%	-18.37%	-	-
Horiz. %	58.67%	72.45%	66.84%	77.55%	74.49%	81.63%	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