[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

YTLPI3Q31032013(FY2013)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	15,309,470	15,638,000	15,835,993	16,088,018	16,420,888	16,413,616	15,870,343	-2.36%
YoY %	-2.10%	-1.25%	-1.57%	-2.03%	0.04%	3.42%	-	-
Horiz. %	96.47%	98.54%	99.78%	101.37%	103.47%	103.42%	100.00%	-
PBT	1,229,181	1,246,747	1,311,815	1,338,313	1,353,644	1,408,022	1,391,476	-7.91%
YoY %	-1.41%	-4.96%	-1.98%	-1.13%	-3.86%	1.19%	-	-
Horiz. %	88.34%	89.60%	94.28%	96.18%	97.28%	101.19%	100.00%	-
Tax	-212,264	-233,035	-281,932	-187,812	-190,068	-209,369	-234,515	-6.41%
YoY %	8.91%	17.34%	-50.11%	1.19%	9.22%	10.72%	-	-
Horiz. %	90.51%	99.37%	120.22%	80.09%	81.05%	89.28%	100.00%	-
NP	1,016,917	1,013,712	1,029,883	1,150,501	1,163,576	1,198,653	1,156,961	-8.22%
YoY %	0.32%	-1.57%	-10.48%	-1.12%	-2.93%	3.60%	-	-
Horiz. %	87.90%	87.62%	89.02%	99.44%	100.57%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.87%	-1.71%	-10.19%	-0.56%	-4.66%	0.54%	-	-
Horiz. %	83.41%	84.14%	85.60%	95.31%	95.85%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.27%	18.69%	21.49%	14.03%	14.04%	14.87%	16.85%	-
YoY %	-7.60%	-13.03%	53.17%	-0.07%	-5.58%	-11.75%	-	-
Horiz. %	102.49%	110.92%	127.54%	83.26%	83.32%	88.25%	100.00%	-
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%
YoY %	-2.27%	-1.23%	-0.88%	-2.10%	0.28%	3.41%	-	-
Horiz. %	97.14%	99.39%	100.63%	101.52%	103.70%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-9.17%	49.41%	-27.30%	0.77%	1.36%	2.53%	-	-
Horiz. %	103.32%	113.76%	76.14%	104.72%	103.92%	102.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	-	-	68,483	136,819	205,068	273,190	340,440	-
YoY %	-	-	-49.95%	-33.28%	-24.94%	-19.75%	-	-
Horiz. %	-	-	20.12%	40.19%	60.24%	80.25%	100.00%	-
Div Payout %	-	-	6.49%	11.65%	17.36%	22.05%	27.63%	-
YoY %	-	-	-44.29%	-32.89%	-21.27%	-20.20%	-	-
Horiz. %	-	-	23.49%	42.16%	62.83%	79.80%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
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%
YoY %	-9.17%	49.41%	-27.30%	0.77%	1.36%	2.53%	-	-
Horiz. %	103.32%	113.76%	76.14%	104.72%	103.92%	102.53%	100.00%	-
NOSH	6,466,623	7,072,951	7,195,620	7,277,301	7,275,113	7,285,475	7,269,750	-7.48%
YoY %	-8.57%	-1.70%	-1.12%	0.03%	-0.14%	0.22%	-	-
Horiz. %	88.95%	97.29%	98.98%	100.10%	100.07%	100.22%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	6.64%	6.48%	6.50%	7.15%	7.09%	7.30%	7.29%	-
YoY %	2.47%	-0.31%	-9.09%	0.85%	-2.88%	0.14%	-	-
Horiz. %	91.08%	88.89%	89.16%	98.08%	97.26%	100.14%	100.00%	-
ROE	10.53%	9.64%	14.66%	11.87%	12.03%	12.78%	13.04%	-
YoY %	9.23%	-34.24%	23.50%	-1.33%	-5.87%	-1.99%	-	-
Horiz. %	80.75%	73.93%	112.42%	91.03%	92.25%	98.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	236.75	221.10	220.08	221.07	225.71	225.29	218.31	5.53%
YoY %	7.08%	0.46%	-0.45%	-2.06%	0.19%	3.20%	-	-
Horiz. %	108.45%	101.28%	100.81%	101.26%	103.39%	103.20%	100.00%	-
EPS	15.89	14.66	14.66	16.14	16.23	17.00	16.95	-4.20%
YoY %	8.39%	0.00%	-9.17%	-0.55%	-4.53%	0.29%	-	-
Horiz. %	93.75%	86.49%	86.49%	95.22%	95.75%	100.29%	100.00%	-
DPS	0.00	0.00	0.94	1.88	2.82	3.76	4.70	-
YoY %	0.00%	0.00%	-50.00%	-33.33%	-25.00%	-20.00%	-	-
Horiz. %	0.00%	0.00%	20.00%	40.00%	60.00%	80.00%	100.00%	-
NAPS	1.51	1.52	1.00	1.36	1.35	1.33	1.30	10.46%
YoY %	-0.66%	52.00%	-26.47%	0.74%	1.50%	2.31%	-	-
Horiz. %	116.15%	116.92%	76.92%	104.62%	103.85%	102.31%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,277,301
RPS	185.19	189.17	191.56	194.61	198.64	198.55	191.98	-2.36%
YoY %	-2.10%	-1.25%	-1.57%	-2.03%	0.05%	3.42%	-	-
Horiz. %	96.46%	98.54%	99.78%	101.37%	103.47%	103.42%	100.00%	-
EPS	12.43	12.54	12.76	14.21	14.29	14.99	14.91	-11.39%
YoY %	-0.88%	-1.72%	-10.20%	-0.56%	-4.67%	0.54%	-	-
Horiz. %	83.37%	84.10%	85.58%	95.31%	95.84%	100.54%	100.00%	-
DPS	0.00	0.00	0.83	1.66	2.48	3.30	4.12	-
YoY %	0.00%	0.00%	-50.00%	-33.06%	-24.85%	-19.90%	-	-
Horiz. %	0.00%	0.00%	20.15%	40.29%	60.19%	80.10%	100.00%	-
NAPS	1.1812	1.3005	0.8704	1.1972	1.1881	1.1721	1.1432	2.19%
YoY %	-9.17%	49.41%	-27.30%	0.77%	1.37%	2.53%	-	-
Horiz. %	103.32%	113.76%	76.14%	104.72%	103.93%	102.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-1.23%	10.96%	10.61%	-4.35%	-6.76%	-8.64%	-	-
Horiz. %	98.77%	100.00%	90.12%	81.48%	85.19%	91.36%	100.00%	-
P/EPS	11.89	12.14	10.92	9.05	9.61	9.76	10.38	9.44%
YoY %	-2.06%	11.17%	20.66%	-5.83%	-1.54%	-5.97%	-	-
Horiz. %	114.55%	116.96%	105.20%	87.19%	92.58%	94.03%	100.00%	-
EY	8.41	8.24	9.16	11.05	10.41	10.24	9.63	-8.61%
YoY %	2.06%	-10.04%	-17.10%	6.15%	1.66%	6.33%	-	-
Horiz. %	87.33%	85.57%	95.12%	114.75%	108.10%	106.33%	100.00%	-
DY	0.00	0.00	0.59	1.29	1.81	2.27	2.67	-
YoY %	0.00%	0.00%	-54.26%	-28.73%	-20.26%	-14.98%	-	-
Horiz. %	0.00%	0.00%	22.10%	48.31%	67.79%	85.02%	100.00%	-
P/NAPS	1.25	1.17	1.60	1.07	1.16	1.25	1.35	-4.98%
YoY %	6.84%	-26.88%	49.53%	-7.76%	-7.20%	-7.41%	-	-
Horiz. %	92.59%	86.67%	118.52%	79.26%	85.93%	92.59%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-18.18%	22.22%	5.88%	0.00%	0.00%	-17.07%	-	-
Horiz. %	87.80%	107.32%	87.80%	82.93%	82.93%	82.93%	100.00%	-
P/EPS	10.70	13.23	10.85	9.36	9.49	9.00	10.62	0.50%
YoY %	-19.12%	21.94%	15.92%	-1.37%	5.44%	-15.25%	-	-
Horiz. %	100.75%	124.58%	102.17%	88.14%	89.36%	84.75%	100.00%	-
EY	9.35	7.56	9.22	10.69	10.54	11.11	9.42	-0.49%
YoY %	23.68%	-18.00%	-13.75%	1.42%	-5.13%	17.94%	-	-
Horiz. %	99.26%	80.25%	97.88%	113.48%	111.89%	117.94%	100.00%	-
DY	0.00	0.00	0.59	1.25	1.83	2.46	2.61	-
YoY %	0.00%	0.00%	-52.80%	-31.69%	-25.61%	-5.75%	-	-
Horiz. %	0.00%	0.00%	22.61%	47.89%	70.11%	94.25%	100.00%	-
P/NAPS	1.13	1.28	1.59	1.11	1.14	1.15	1.38	-12.44%
YoY %	-11.72%	-19.50%	43.24%	-2.63%	-0.87%	-16.67%	-	-
Horiz. %	81.88%	92.75%	115.22%	80.43%	82.61%	83.33%	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