[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-May-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Mar-2012 [#3]

Profit Trend

QoQ- 46.93%

YoY- -5.21%

Quarter Report

YTLPI3Q31032012(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	8,277,707	4,179,125	15,870,343	11,712,579	7,727,162	3,635,852	14,662,559	-31.57%
YoY %	98.07%	-73.67%	35.50%	51.58%	112.53%	-75.20%	-	-
Horiz. %	56.45%	28.50%	108.24%	79.88%	52.70%	24.80%	100.00%	-
PBT	660,014	314,347	1,391,476	1,049,746	697,846	297,801	1,556,906	-43.42%
YoY %	109.96%	-77.41%	32.55%	50.43%	134.33%	-80.87%	-	-
Horiz. %	42.39%	20.19%	89.37%	67.43%	44.82%	19.13%	100.00%	-
Tax	-156,217	-62,500	-234,515	-281,667	-200,664	-87,646	-309,444	-36.46%
YoY %	-149.95%	73.35%	16.74%	-40.37%	-128.95%	71.68%	-	-
Horiz. %	50.48%	20.20%	75.79%	91.02%	64.85%	28.32%	100.00%	-
NP	503,797	251,847	1,156,961	768,079	497,182	210,155	1,247,462	-45.21%
YoY %	100.04%	-78.23%	50.63%	54.49%	136.58%	-83.15%	-	-
Horiz. %	40.39%	20.19%	92.75%	61.57%	39.86%	16.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	508,890	252,806	1,232,211	822,828	559,995	246,199	1,364,168	-48.02%
YoY %	101.30%	-79.48%	49.75%	46.93%	127.46%	-81.95%	-	-
Horiz. %	37.30%	18.53%	90.33%	60.32%	41.05%	18.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	19.88%	16.85%	26.83%	28.75%	29.43%	19.88%	-
YoY %	19.06%	17.98%	-37.20%	-6.68%	-2.31%	48.04%	-	-
Horiz. %	119.06%	100.00%	84.76%	134.96%	144.62%	148.04%	100.00%	-
Total Cost	7,773,910	3,927,278	14,713,382	10,944,500	7,229,980	3,425,697	13,415,097	-30.37%
YoY %	97.95%	-73.31%	34.44%	51.38%	111.05%	-74.46%	-	-
Horiz. %	57.95%	29.28%	109.68%	81.58%	53.89%	25.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,828,348	9,689,682	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	10.07%
YoY %	1.43%	5.21%	0.03%	1.80%	1.84%	4.42%	-	-
Horiz. %	115.57%	113.94%	108.30%	108.26%	106.35%	104.42%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	68,434	68,483	340,117	271,859	203,305	135,734	676,013	-78.12%
YoY %	-0.07%	-79.86%	25.11%	33.72%	49.78%	-79.92%	-	-
Horiz. %	10.12%	10.13%	50.31%	40.22%	30.07%	20.08%	100.00%	-
Div Payout %	13.45%	27.09%	27.60%	33.04%	36.30%	55.13%	49.56%	-
YoY %	-50.35%	-1.85%	-16.46%	-8.98%	-34.16%	11.24%	-	-
Horiz. %	27.14%	54.66%	55.69%	66.67%	73.24%	111.24%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	9,828,348	9,689,682	9,210,001	9,206,973	9,043,847	8,880,491	8,504,223	10.07%
YoY %	1.43%	5.21%	0.03%	1.80%	1.84%	4.42%	-	-
Horiz. %	115.57%	113.94%	108.30%	108.26%	106.35%	104.42%	100.00%	-
NOSH	7,280,257	7,285,475	7,251,969	7,249,585	7,235,077	7,219,911	7,206,969	0.67%
YoY %	-0.07%	0.46%	0.03%	0.20%	0.21%	0.18%	-	-
Horiz. %	101.02%	101.09%	100.62%	100.59%	100.39%	100.18%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	6.09%	6.03%	7.29%	6.56%	6.43%	5.78%	8.51%	-
YoY %	1.00%	-17.28%	11.13%	2.02%	11.25%	-32.08%	-	-
Horiz. %	71.56%	70.86%	85.66%	77.09%	75.56%	67.92%	100.00%	-
ROE	5.18%	2.61%	13.38%	8.94%	6.19%	2.77%	16.04%	-
YoY %	98.47%	-80.49%	49.66%	44.43%	123.47%	-82.73%	-	-
Horiz. %	32.29%	16.27%	83.42%	55.74%	38.59%	17.27%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	113.70	57.36	218.84	161.56	106.80	50.36	203.45	-32.03%
YoY %	98.22%	-73.79%	35.45%	51.27%	112.07%	-75.25%	-	-
Horiz. %	55.89%	28.19%	107.56%	79.41%	52.49%	24.75%	100.00%	-
EPS	6.99	3.47	16.99	11.35	7.74	3.41	18.93	-48.37%
YoY %	101.44%	-79.58%	49.69%	46.64%	126.98%	-81.99%	-	-
Horiz. %	36.93%	18.33%	89.75%	59.96%	40.89%	18.01%	100.00%	-
DPS	0.94	0.94	4.69	3.75	2.81	1.88	9.38	-78.27%
YoY %	0.00%	-79.96%	25.07%	33.45%	49.47%	-79.96%	-	-
Horiz. %	10.02%	10.02%	50.00%	39.98%	29.96%	20.04%	100.00%	-
NAPS	1.35	1.33	1.27	1.27	1.25	1.23	1.18	9.34%
YoY %	1.50%	4.72%	0.00%	1.60%	1.63%	4.24%	-	-
Horiz. %	114.41%	112.71%	107.63%	107.63%	105.93%	104.24%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,260,525
RPS	100.13	50.55	191.98	141.68	93.47	43.98	177.37	-31.57%
YoY %	98.08%	-73.67%	35.50%	51.58%	112.53%	-75.20%	-	-
Horiz. %	56.45%	28.50%	108.24%	79.88%	52.70%	24.80%	100.00%	-
EPS	6.16	3.06	14.91	9.95	6.77	2.98	16.50	-47.99%
YoY %	101.31%	-79.48%	49.85%	46.97%	127.18%	-81.94%	-	-
Horiz. %	37.33%	18.55%	90.36%	60.30%	41.03%	18.06%	100.00%	-
DPS	0.83	0.83	4.11	3.29	2.46	1.64	8.18	-78.09%
YoY %	0.00%	-79.81%	24.92%	33.74%	50.00%	-79.95%	-	-
Horiz. %	10.15%	10.15%	50.24%	40.22%	30.07%	20.05%	100.00%	-
NAPS	1.1889	1.1721	1.1141	1.1137	1.094	1.0742	1.0287	10.08%
YoY %	1.43%	5.21%	0.04%	1.80%	1.84%	4.42%	-	-
Horiz. %	115.57%	113.94%	108.30%	108.26%	106.35%	104.42%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	1.56	1.66	1.76	1.85	1.78	1.70	2.20	-
P/RPS	1.37	2.89	0.80	1.15	1.67	3.38	1.08	17.09%
YoY %	-52.60%	261.25%	-30.43%	-31.14%	-50.59%	212.96%	-	-
Horiz. %	126.85%	267.59%	74.07%	106.48%	154.63%	312.96%	100.00%	-
P/EPS	22.32	47.84	10.36	16.30	23.00	49.85	11.62	54.21%
YoY %	-53.34%	361.78%	-36.44%	-29.13%	-53.86%	329.00%	-	-
Horiz. %	192.08%	411.70%	89.16%	140.28%	197.93%	429.00%	100.00%	-
EY	4.48	2.09	9.65	6.14	4.35	2.01	8.60	-35.12%
YoY %	114.35%	-78.34%	57.17%	41.15%	116.42%	-76.63%	-	-
Horiz. %	52.09%	24.30%	112.21%	71.40%	50.58%	23.37%	100.00%	-
DY	0.60	0.57	2.66	2.03	1.58	1.11	4.26	-72.76%
YoY %	5.26%	-78.57%	31.03%	28.48%	42.34%	-73.94%	-	-
Horiz. %	14.08%	13.38%	62.44%	47.65%	37.09%	26.06%	100.00%	-
P/NAPS	1.16	1.25	1.39	1.46	1.42	1.38	1.86	-26.89%
YoY %	-7.20%	-10.07%	-4.79%	2.82%	2.90%	-25.81%	-	-
Horiz. %	62.37%	67.20%	74.73%	78.49%	76.34%	74.19%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	22/11/12	16/08/12	22/05/12	23/02/12	17/11/11	25/08/11	-
Price	1.54	1.53	1.80	1.66	1.90	1.80	1.89	-
P/RPS	1.35	2.67	0.82	1.03	1.78	3.57	0.93	28.05%
YoY %	-49.44%	225.61%	-20.39%	-42.13%	-50.14%	283.87%	-	-
Horiz. %	145.16%	287.10%	88.17%	110.75%	191.40%	383.87%	100.00%	-
P/EPS	22.03	44.09	10.59	14.63	24.55	52.79	9.98	69.12%
YoY %	-50.03%	316.34%	-27.61%	-40.41%	-53.49%	428.96%	-	-
Horiz. %	220.74%	441.78%	106.11%	146.59%	245.99%	528.96%	100.00%	-
EY	4.54	2.27	9.44	6.84	4.07	1.89	10.02	-40.86%
YoY %	100.00%	-75.95%	38.01%	68.06%	115.34%	-81.14%	-	-
Horiz. %	45.31%	22.65%	94.21%	68.26%	40.62%	18.86%	100.00%	-
DY	0.61	0.61	2.61	2.26	1.48	1.04	4.96	-75.11%
YoY %	0.00%	-76.63%	15.49%	52.70%	42.31%	-79.03%	-	-
Horiz. %	12.30%	12.30%	52.62%	45.56%	29.84%	20.97%	100.00%	-
P/NAPS	1.14	1.15	1.42	1.31	1.52	1.46	1.60	-20.14%
YoY %	-0.87%	-19.01%	8.40%	-13.82%	4.11%	-8.75%	-	-
Horiz. %	71.25%	71.87%	88.75%	81.88%	95.00%	91.25%	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