[YTLPOWR] QoQ TTM 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- -0.56%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,309,470 15,638,000 15,835,993 16,088,018 16,420,888 16,413,616 15,870,343 -2.36%
PBT 1,229,181 1,246,747 1,311,815 1,338,313 1,353,644 1,408,022 1,391,476 -7.91%
Tax -212,264 -233,035 -281,932 -187,812 -190,068 -209,369 -234,515 -6.41%
NP 1,016,917 1,013,712 1,029,883 1,150,501 1,163,576 1,198,653 1,156,961 -8.22%
-
NP to SH 1,027,727 1,036,786 1,054,770 1,174,434 1,181,104 1,238,816 1,232,209 -11.36%
-
Tax Rate 17.27% 18.69% 21.49% 14.03% 14.04% 14.87% 16.85% -
Total Cost 14,292,553 14,624,288 14,806,110 14,937,517 15,257,312 15,214,963 14,713,382 -1.91%
-
Net Worth 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 2.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 68,483 136,819 205,068 273,190 340,440 -
Div Payout % - - 6.49% 11.65% 17.36% 22.05% 27.63% -
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 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 2.19%
NOSH 6,466,623 7,072,951 7,195,620 7,277,301 7,275,113 7,285,475 7,269,750 -7.48%
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 6.64% 6.48% 6.50% 7.15% 7.09% 7.30% 7.29% -
ROE 10.53% 9.64% 14.66% 11.87% 12.03% 12.78% 13.04% -
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 236.75 221.10 220.08 221.07 225.71 225.29 218.31 5.53%
EPS 15.89 14.66 14.66 16.14 16.23 17.00 16.95 -4.20%
DPS 0.00 0.00 0.94 1.88 2.82 3.76 4.70 -
NAPS 1.51 1.52 1.00 1.36 1.35 1.33 1.30 10.46%
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 185.19 189.17 191.56 194.61 198.64 198.55 191.98 -2.36%
EPS 12.43 12.54 12.76 14.21 14.29 14.99 14.91 -11.39%
DPS 0.00 0.00 0.83 1.66 2.48 3.30 4.12 -
NAPS 1.1812 1.3005 0.8704 1.1972 1.1881 1.1721 1.1432 2.19%
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 0.80 0.81 0.73 0.66 0.69 0.74 0.81 -0.82%
P/EPS 11.89 12.14 10.92 9.05 9.61 9.76 10.38 9.44%
EY 8.41 8.24 9.16 11.05 10.41 10.24 9.63 -8.61%
DY 0.00 0.00 0.59 1.29 1.81 2.27 2.67 -
P/NAPS 1.25 1.17 1.60 1.07 1.16 1.25 1.35 -4.98%
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 0.72 0.88 0.72 0.68 0.68 0.68 0.82 -8.28%
P/EPS 10.70 13.23 10.85 9.36 9.49 9.00 10.62 0.50%
EY 9.35 7.56 9.22 10.69 10.54 11.11 9.42 -0.49%
DY 0.00 0.00 0.59 1.25 1.83 2.46 2.61 -
P/NAPS 1.13 1.28 1.59 1.11 1.14 1.15 1.38 -12.44%

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