[YTLPOWR] QoQ 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- 55.76%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,652,547 4,098,582 4,179,125 4,157,764 3,985,417 4,091,310 3,635,852 0.30%
PBT 336,569 345,667 314,347 341,730 351,900 400,045 297,801 8.49%
Tax -78,747 -93,717 -62,500 47,152 -81,003 -113,018 -87,646 -6.88%
NP 257,822 251,950 251,847 388,882 270,897 287,027 210,155 14.58%
-
NP to SH 256,161 256,084 252,806 409,383 262,831 313,796 246,199 2.67%
-
Tax Rate 23.40% 27.11% 19.88% -13.80% 23.02% 28.25% 29.43% -
Total Cost 3,394,725 3,846,632 3,927,278 3,768,882 3,714,520 3,804,283 3,425,697 -0.60%
-
Net Worth 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 68,483 68,335 68,248 68,121 135,734 -
Div Payout % - - 27.09% 16.69% 25.97% 21.71% 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 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7.48%
NOSH 7,277,301 7,275,113 7,285,475 7,269,750 7,260,525 7,247,020 7,219,911 0.52%
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 7.06% 6.15% 6.03% 9.35% 6.80% 7.02% 5.78% -
ROE 2.59% 2.61% 2.61% 4.33% 2.85% 3.46% 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 50.19 56.34 57.36 57.19 54.89 56.46 50.36 -0.22%
EPS 3.52 3.52 3.47 5.63 3.62 4.33 3.41 2.13%
DPS 0.00 0.00 0.94 0.94 0.94 0.94 1.88 -
NAPS 1.36 1.35 1.33 1.30 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 44.18 49.58 50.55 50.29 48.21 49.49 43.98 0.30%
EPS 3.10 3.10 3.06 4.95 3.18 3.80 2.98 2.66%
DPS 0.00 0.00 0.83 0.83 0.83 0.82 1.64 -
NAPS 1.1971 1.188 1.1721 1.1431 1.1153 1.0957 1.0742 7.48%
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 2.91 2.77 2.89 3.08 3.37 3.15 3.38 -9.49%
P/EPS 41.48 44.32 47.84 31.25 51.10 41.11 49.85 -11.52%
EY 2.41 2.26 2.09 3.20 1.96 2.43 2.01 12.84%
DY 0.00 0.00 0.57 0.53 0.51 0.53 1.11 -
P/NAPS 1.07 1.16 1.25 1.35 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 3.01 2.73 2.67 3.15 3.02 3.37 3.57 -10.74%
P/EPS 42.90 43.75 44.09 31.96 45.86 43.88 52.79 -12.90%
EY 2.33 2.29 2.27 3.13 2.18 2.28 1.89 14.95%
DY 0.00 0.00 0.61 0.52 0.57 0.49 1.04 -
P/NAPS 1.11 1.14 1.15 1.38 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