[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 49.75%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,930,254 8,277,707 4,179,125 15,870,343 11,712,579 7,727,162 3,635,852 120.65%
PBT 996,583 660,014 314,347 1,391,476 1,049,746 697,846 297,801 123.56%
Tax -234,964 -156,217 -62,500 -234,515 -281,667 -200,664 -87,646 92.86%
NP 761,619 503,797 251,847 1,156,961 768,079 497,182 210,155 135.75%
-
NP to SH 765,051 508,890 252,806 1,232,211 822,828 559,995 246,199 112.79%
-
Tax Rate 23.58% 23.67% 19.88% 16.85% 26.83% 28.75% 29.43% -
Total Cost 11,168,635 7,773,910 3,927,278 14,713,382 10,944,500 7,229,980 3,425,697 119.71%
-
Net Worth 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 8,880,491 7.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 68,425 68,434 68,483 340,117 271,859 203,305 135,734 -36.63%
Div Payout % 8.94% 13.45% 27.09% 27.60% 33.04% 36.30% 55.13% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 8,880,491 7.50%
NOSH 7,279,267 7,280,257 7,285,475 7,251,969 7,249,585 7,235,077 7,219,911 0.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.38% 6.09% 6.03% 7.29% 6.56% 6.43% 5.78% -
ROE 7.73% 5.18% 2.61% 13.38% 8.94% 6.19% 2.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 163.89 113.70 57.36 218.84 161.56 106.80 50.36 119.44%
EPS 10.51 6.99 3.47 16.99 11.35 7.74 3.41 111.64%
DPS 0.94 0.94 0.94 4.69 3.75 2.81 1.88 -36.97%
NAPS 1.36 1.35 1.33 1.27 1.27 1.25 1.23 6.92%
Adjusted Per Share Value based on latest NOSH - 7,269,750
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 144.32 100.13 50.55 191.98 141.68 93.47 43.98 120.66%
EPS 9.25 6.16 3.06 14.91 9.95 6.77 2.98 112.64%
DPS 0.83 0.83 0.83 4.11 3.29 2.46 1.64 -36.46%
NAPS 1.1975 1.1889 1.1721 1.1141 1.1137 1.094 1.0742 7.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.46 1.56 1.66 1.76 1.85 1.78 1.70 -
P/RPS 0.89 1.37 2.89 0.80 1.15 1.67 3.38 -58.88%
P/EPS 13.89 22.32 47.84 10.36 16.30 23.00 49.85 -57.30%
EY 7.20 4.48 2.09 9.65 6.14 4.35 2.01 133.93%
DY 0.64 0.60 0.57 2.66 2.03 1.58 1.11 -30.70%
P/NAPS 1.07 1.16 1.25 1.39 1.46 1.42 1.38 -15.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 -
Price 1.51 1.54 1.53 1.80 1.66 1.90 1.80 -
P/RPS 0.92 1.35 2.67 0.82 1.03 1.78 3.57 -59.47%
P/EPS 14.37 22.03 44.09 10.59 14.63 24.55 52.79 -57.96%
EY 6.96 4.54 2.27 9.44 6.84 4.07 1.89 138.27%
DY 0.62 0.61 0.61 2.61 2.26 1.48 1.04 -29.14%
P/NAPS 1.11 1.14 1.15 1.42 1.31 1.52 1.46 -16.68%

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