[YTLPOWR] QoQ 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- -16.24%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,098,582 4,179,125 4,157,764 3,985,417 4,091,310 3,635,852 4,265,065 -2.60%
PBT 345,667 314,347 341,730 351,900 400,045 297,801 418,081 -11.85%
Tax -93,717 -62,500 47,152 -81,003 -113,018 -87,646 5,520 -
NP 251,950 251,847 388,882 270,897 287,027 210,155 423,601 -29.16%
-
NP to SH 256,084 252,806 409,383 262,831 313,796 246,199 496,134 -35.52%
-
Tax Rate 27.11% 19.88% -13.80% 23.02% 28.25% 29.43% -1.32% -
Total Cost 3,846,632 3,927,278 3,768,882 3,714,520 3,804,283 3,425,697 3,841,464 0.08%
-
Net Worth 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 22.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 68,483 68,335 68,248 68,121 135,734 135,829 -
Div Payout % - 27.09% 16.69% 25.97% 21.71% 55.13% 27.38% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 22.59%
NOSH 7,275,113 7,285,475 7,269,750 7,260,525 7,247,020 7,219,911 7,224,992 0.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.15% 6.03% 9.35% 6.80% 7.02% 5.78% 9.93% -
ROE 2.61% 2.61% 4.33% 2.85% 3.46% 2.77% 6.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.34 57.36 57.19 54.89 56.46 50.36 59.03 -3.04%
EPS 3.52 3.47 5.63 3.62 4.33 3.41 6.87 -35.83%
DPS 0.00 0.94 0.94 0.94 0.94 1.88 1.88 -
NAPS 1.35 1.33 1.30 1.27 1.25 1.23 1.00 22.03%
Adjusted Per Share Value based on latest NOSH - 7,260,525
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.58 50.55 50.30 48.21 49.49 43.98 51.59 -2.60%
EPS 3.10 3.06 4.95 3.18 3.80 2.98 6.00 -35.48%
DPS 0.00 0.83 0.83 0.83 0.82 1.64 1.64 -
NAPS 1.1881 1.1721 1.1432 1.1154 1.0958 1.0742 0.874 22.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
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 2.77 2.89 3.08 3.37 3.15 3.38 3.73 -17.91%
P/EPS 44.32 47.84 31.25 51.10 41.11 49.85 32.04 24.02%
EY 2.26 2.09 3.20 1.96 2.43 2.01 3.12 -19.26%
DY 0.00 0.57 0.53 0.51 0.53 1.11 0.85 -
P/NAPS 1.16 1.25 1.35 1.46 1.42 1.38 2.20 -34.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
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 2.73 2.67 3.15 3.02 3.37 3.57 3.20 -10.00%
P/EPS 43.75 44.09 31.96 45.86 43.88 52.79 27.52 36.02%
EY 2.29 2.27 3.13 2.18 2.28 1.89 3.63 -26.34%
DY 0.00 0.61 0.52 0.57 0.49 1.04 0.99 -
P/NAPS 1.14 1.15 1.38 1.31 1.52 1.46 1.89 -28.50%

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