[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 50.34%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,751,184 3,981,132 15,835,993 11,930,254 8,277,707 4,179,125 15,870,343 -37.90%
PBT 577,380 249,279 1,311,815 996,583 660,014 314,347 1,391,476 -44.27%
Tax -86,549 -13,603 -281,932 -234,964 -156,217 -62,500 -234,515 -48.45%
NP 490,831 235,676 1,029,883 761,619 503,797 251,847 1,156,961 -43.45%
-
NP to SH 481,847 234,822 1,054,770 765,051 508,890 252,806 1,232,211 -46.43%
-
Tax Rate 14.99% 5.46% 21.49% 23.58% 23.67% 19.88% 16.85% -
Total Cost 7,260,353 3,745,456 14,806,110 11,168,635 7,773,910 3,927,278 14,713,382 -37.47%
-
Net Worth 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 6.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 68,197 68,425 68,434 68,483 340,117 -
Div Payout % - - 6.47% 8.94% 13.45% 27.09% 27.60% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 6.75%
NOSH 6,729,706 7,072,951 7,255,101 7,279,267 7,280,257 7,285,475 7,251,969 -4.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.33% 5.92% 6.50% 6.38% 6.09% 6.03% 7.29% -
ROE 4.74% 2.18% 10.54% 7.73% 5.18% 2.61% 13.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.18 56.29 218.27 163.89 113.70 57.36 218.84 -34.73%
EPS 7.16 3.32 14.54 10.51 6.99 3.47 16.99 -43.70%
DPS 0.00 0.00 0.94 0.94 0.94 0.94 4.69 -
NAPS 1.51 1.52 1.38 1.36 1.35 1.33 1.27 12.19%
Adjusted Per Share Value based on latest NOSH - 7,277,301
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 93.76 48.16 191.55 144.31 100.13 50.55 191.97 -37.90%
EPS 5.83 2.84 12.76 9.25 6.16 3.06 14.90 -46.41%
DPS 0.00 0.00 0.82 0.83 0.83 0.83 4.11 -
NAPS 1.2292 1.3004 1.2111 1.1975 1.1888 1.1721 1.114 6.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.89 1.78 1.60 1.46 1.56 1.66 1.76 -
P/RPS 1.64 3.16 0.73 0.89 1.37 2.89 0.80 61.16%
P/EPS 26.40 53.61 11.01 13.89 22.32 47.84 10.36 86.24%
EY 3.79 1.87 9.09 7.20 4.48 2.09 9.65 -46.27%
DY 0.00 0.00 0.59 0.64 0.60 0.57 2.66 -
P/NAPS 1.25 1.17 1.16 1.07 1.16 1.25 1.39 -6.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 1.70 1.94 1.59 1.51 1.54 1.53 1.80 -
P/RPS 1.48 3.45 0.73 0.92 1.35 2.67 0.82 48.08%
P/EPS 23.74 58.43 10.94 14.37 22.03 44.09 10.59 71.03%
EY 4.21 1.71 9.14 6.96 4.54 2.27 9.44 -41.54%
DY 0.00 0.00 0.59 0.62 0.61 0.61 2.61 -
P/NAPS 1.13 1.28 1.15 1.11 1.14 1.15 1.42 -14.09%

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