[YTLPOWR] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 3.4%

YoY- -14.4%

Quarter Report

YTLPI4Q30062013(FY2013)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	10,245,174	11,858,093	14,436,606	15,835,993	15,870,343	14,662,559	13,442,917	-4.42%
YoY %	-13.60%	-17.86%	-8.84%	-0.22%	8.24%	9.07%	-	-
Horiz. %	76.21%	88.21%	107.39%	117.80%	118.06%	109.07%	100.00%	-
PBT	1,314,140	1,247,192	1,126,594	1,311,815	1,391,476	1,556,906	1,717,212	-4.35%
YoY %	5.37%	10.70%	-14.12%	-5.72%	-10.63%	-9.34%	-	-
Horiz. %	76.53%	72.63%	65.61%	76.39%	81.03%	90.66%	100.00%	-
Tax	-135,684	-326,794	82,153	-281,932	-234,515	-309,444	-476,203	-18.86%
YoY %	58.48%	-497.79%	129.14%	-20.22%	24.21%	35.02%	-	-
Horiz. %	28.49%	68.62%	-17.25%	59.20%	49.25%	64.98%	100.00%	-
NP	1,178,456	920,398	1,208,747	1,029,883	1,156,961	1,247,462	1,241,009	-0.85%
YoY %	28.04%	-23.86%	17.37%	-10.98%	-7.25%	0.52%	-	-
Horiz. %	94.96%	74.17%	97.40%	82.99%	93.23%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,061,850	918,812	1,202,414	1,054,770	1,232,211	1,364,168	1,241,135	-2.56%
YoY %	15.57%	-23.59%	14.00%	-14.40%	-9.67%	9.91%	-	-
Horiz. %	85.55%	74.03%	96.88%	84.98%	99.28%	109.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.32%	26.20%	-7.29%	21.49%	16.85%	19.88%	27.73%	-
YoY %	-60.61%	459.40%	-133.92%	27.54%	-15.24%	-28.31%	-	-
Horiz. %	37.22%	94.48%	-26.29%	77.50%	60.76%	71.69%	100.00%	-
Total Cost	9,066,718	10,937,695	13,227,859	14,806,110	14,713,382	13,415,097	12,201,908	-4.82%
YoY %	-17.11%	-17.31%	-10.66%	0.63%	9.68%	9.94%	-	-
Horiz. %	74.31%	89.64%	108.41%	121.34%	120.58%	109.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	8,504,223	6,560,778	10.93%
YoY %	8.55%	11.42%	1.05%	8.71%	8.30%	29.62%	-	-
Horiz. %	186.51%	171.83%	154.21%	152.60%	140.38%	129.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	755,360	695,871	656,979	68,197	340,117	676,013	852,901	-2.00%
YoY %	8.55%	5.92%	863.35%	-79.95%	-49.69%	-20.74%	-	-
Horiz. %	88.56%	81.59%	77.03%	8.00%	39.88%	79.26%	100.00%	-
Div Payout %	71.14%	75.74%	54.64%	6.47%	27.60%	49.56%	68.72%	-
YoY %	-6.07%	38.62%	744.51%	-76.56%	-44.31%	-27.88%	-	-
Horiz. %	103.52%	110.22%	79.51%	9.42%	40.16%	72.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	8,504,223	6,560,778	10.93%
YoY %	8.55%	11.42%	1.05%	8.71%	8.30%	29.62%	-	-
Horiz. %	186.51%	171.83%	154.21%	152.60%	140.38%	129.62%	100.00%	-
NOSH	7,553,600	6,958,710	6,569,795	7,255,101	7,251,969	7,206,969	6,495,819	2.54%
YoY %	8.55%	5.92%	-9.45%	0.04%	0.62%	10.95%	-	-
Horiz. %	116.28%	107.13%	101.14%	111.69%	111.64%	110.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.50%	7.76%	8.37%	6.50%	7.29%	8.51%	9.23%	-
YoY %	48.20%	-7.29%	28.77%	-10.84%	-14.34%	-7.80%	-	-
Horiz. %	124.59%	84.07%	90.68%	70.42%	78.98%	92.20%	100.00%	-
ROE	8.68%	8.15%	11.88%	10.54%	13.38%	16.04%	18.92%	-
YoY %	6.50%	-31.40%	12.71%	-21.23%	-16.58%	-15.22%	-	-
Horiz. %	45.88%	43.08%	62.79%	55.71%	70.72%	84.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	135.63	170.41	219.74	218.27	218.84	203.45	206.95	-6.79%
YoY %	-20.41%	-22.45%	0.67%	-0.26%	7.56%	-1.69%	-	-
Horiz. %	65.54%	82.34%	106.18%	105.47%	105.75%	98.31%	100.00%	-
EPS	14.06	13.20	18.30	14.54	16.99	18.93	19.10	-4.97%
YoY %	6.52%	-27.87%	25.86%	-14.42%	-10.25%	-0.89%	-	-
Horiz. %	73.61%	69.11%	95.81%	76.13%	88.95%	99.11%	100.00%	-
DPS	10.00	10.00	10.00	0.94	4.69	9.38	13.13	-4.43%
YoY %	0.00%	0.00%	963.83%	-79.96%	-50.00%	-28.56%	-	-
Horiz. %	76.16%	76.16%	76.16%	7.16%	35.72%	71.44%	100.00%	-
NAPS	1.62	1.62	1.54	1.38	1.27	1.18	1.01	8.18%
YoY %	0.00%	5.19%	11.59%	8.66%	7.63%	16.83%	-	-
Horiz. %	160.40%	160.40%	152.48%	136.63%	125.74%	116.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,195,620
RPS	123.93	143.44	174.63	191.56	191.98	177.37	162.61	-4.42%
YoY %	-13.60%	-17.86%	-8.84%	-0.22%	8.24%	9.08%	-	-
Horiz. %	76.21%	88.21%	107.39%	117.80%	118.06%	109.08%	100.00%	-
EPS	12.84	11.11	14.55	12.76	14.91	16.50	15.01	-2.56%
YoY %	15.57%	-23.64%	14.03%	-14.42%	-9.64%	9.93%	-	-
Horiz. %	85.54%	74.02%	96.94%	85.01%	99.33%	109.93%	100.00%	-
DPS	9.14	8.42	7.95	0.82	4.11	8.18	10.32	-2.00%
YoY %	8.55%	5.91%	869.51%	-80.05%	-49.76%	-20.74%	-	-
Horiz. %	88.57%	81.59%	77.03%	7.95%	39.83%	79.26%	100.00%	-
NAPS	1.4802	1.3637	1.2239	1.2111	1.1141	1.0287	0.7936	10.93%
YoY %	8.54%	11.42%	1.06%	8.71%	8.30%	29.62%	-	-
Horiz. %	186.52%	171.84%	154.22%	152.61%	140.39%	129.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.41	1.60	1.47	1.60	1.76	2.20	2.21	-
P/RPS	1.04	0.94	0.67	0.73	0.80	1.08	1.07	-0.47%
YoY %	10.64%	40.30%	-8.22%	-8.75%	-25.93%	0.93%	-	-
Horiz. %	97.20%	87.85%	62.62%	68.22%	74.77%	100.93%	100.00%	-
P/EPS	10.03	12.12	8.03	11.01	10.36	11.62	11.57	-2.35%
YoY %	-17.24%	50.93%	-27.07%	6.27%	-10.84%	0.43%	-	-
Horiz. %	86.69%	104.75%	69.40%	95.16%	89.54%	100.43%	100.00%	-
EY	9.97	8.25	12.45	9.09	9.65	8.60	8.65	2.39%
YoY %	20.85%	-33.73%	36.96%	-5.80%	12.21%	-0.58%	-	-
Horiz. %	115.26%	95.38%	143.93%	105.09%	111.56%	99.42%	100.00%	-
DY	7.09	6.25	6.80	0.59	2.66	4.26	5.94	2.99%
YoY %	13.44%	-8.09%	1,052.54%	-77.82%	-37.56%	-28.28%	-	-
Horiz. %	119.36%	105.22%	114.48%	9.93%	44.78%	71.72%	100.00%	-
P/NAPS	0.87	0.99	0.95	1.16	1.39	1.86	2.19	-14.24%
YoY %	-12.12%	4.21%	-18.10%	-16.55%	-25.27%	-15.07%	-	-
Horiz. %	39.73%	45.21%	43.38%	52.97%	63.47%	84.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	20/08/15	28/08/14	22/08/13	16/08/12	25/08/11	19/08/10	-
Price	1.49	1.49	1.43	1.59	1.80	1.89	2.29	-
P/RPS	1.10	0.87	0.65	0.73	0.82	0.93	1.11	-0.15%
YoY %	26.44%	33.85%	-10.96%	-10.98%	-11.83%	-16.22%	-	-
Horiz. %	99.10%	78.38%	58.56%	65.77%	73.87%	83.78%	100.00%	-
P/EPS	10.60	11.28	7.81	10.94	10.59	9.98	11.99	-2.03%
YoY %	-6.03%	44.43%	-28.61%	3.31%	6.11%	-16.76%	-	-
Horiz. %	88.41%	94.08%	65.14%	91.24%	88.32%	83.24%	100.00%	-
EY	9.43	8.86	12.80	9.14	9.44	10.02	8.34	2.06%
YoY %	6.43%	-30.78%	40.04%	-3.18%	-5.79%	20.14%	-	-
Horiz. %	113.07%	106.24%	153.48%	109.59%	113.19%	120.14%	100.00%	-
DY	6.71	6.71	6.99	0.59	2.61	4.96	5.73	2.66%
YoY %	0.00%	-4.01%	1,084.75%	-77.39%	-47.38%	-13.44%	-	-
Horiz. %	117.10%	117.10%	121.99%	10.30%	45.55%	86.56%	100.00%	-
P/NAPS	0.92	0.92	0.93	1.15	1.42	1.60	2.27	-13.96%
YoY %	0.00%	-1.08%	-19.13%	-19.01%	-11.25%	-29.52%	-	-
Horiz. %	40.53%	40.53%	40.97%	50.66%	62.56%	70.48%	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