[YTLPOWR] YoY Annualized 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- -2.04%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 12,104,870 14,735,162 15,907,005 15,616,772 13,863,325 12,919,362 4,342,146 18.62%
PBT 1,320,081 1,177,778 1,328,777 1,399,661 1,518,433 1,421,522 1,124,149 2.71%
Tax -376,321 -174,660 -313,285 -375,556 -419,952 -377,573 -301,736 3.74%
NP 943,760 1,003,118 1,015,492 1,024,105 1,098,481 1,043,949 822,413 2.31%
-
NP to SH 948,953 983,226 1,020,068 1,097,104 1,157,378 1,044,117 822,413 2.41%
-
Tax Rate 28.51% 14.83% 23.58% 26.83% 27.66% 26.56% 26.84% -
Total Cost 11,161,110 13,732,044 14,891,513 14,592,666 12,764,844 11,875,413 3,519,733 21.19%
-
Net Worth 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 5,535,474 10.58%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 91,233 362,479 720,360 944,237 621,328 -
Div Payout % - - 8.94% 33.04% 62.24% 90.43% 75.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 5,535,474 10.58%
NOSH 6,936,793 6,578,233 7,279,267 7,249,585 7,203,601 6,294,919 5,648,443 3.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.80% 6.81% 6.38% 6.56% 7.92% 8.08% 18.94% -
ROE 9.37% 10.17% 10.30% 11.92% 14.22% 16.59% 14.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 174.50 224.00 218.52 215.42 192.45 205.23 76.87 14.63%
EPS 13.68 14.95 14.01 15.13 16.07 16.59 14.56 -1.03%
DPS 0.00 0.00 1.25 5.00 10.00 15.00 11.00 -
NAPS 1.46 1.47 1.36 1.27 1.13 1.00 0.98 6.86%
Adjusted Per Share Value based on latest NOSH - 7,260,525
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 146.42 178.23 192.41 188.90 167.69 156.27 52.52 18.62%
EPS 11.48 11.89 12.34 13.27 14.00 12.63 9.95 2.41%
DPS 0.00 0.00 1.10 4.38 8.71 11.42 7.52 -
NAPS 1.225 1.1697 1.1975 1.1137 0.9846 0.7614 0.6696 10.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.57 1.46 1.85 2.30 2.19 1.92 -
P/RPS 0.86 0.70 0.67 0.86 1.20 1.07 2.50 -16.28%
P/EPS 10.96 10.50 10.42 12.22 14.32 13.20 13.19 -3.03%
EY 9.12 9.52 9.60 8.18 6.99 7.57 7.58 3.12%
DY 0.00 0.00 0.86 2.70 4.35 6.85 5.73 -
P/NAPS 1.03 1.07 1.07 1.46 2.04 2.19 1.96 -10.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 -
Price 1.66 1.57 1.51 1.66 2.22 2.19 2.09 -
P/RPS 0.95 0.70 0.69 0.77 1.15 1.07 2.72 -16.07%
P/EPS 12.13 10.50 10.78 10.97 13.82 13.20 14.35 -2.76%
EY 8.24 9.52 9.28 9.12 7.24 7.57 6.97 2.82%
DY 0.00 0.00 0.83 3.01 4.50 6.85 5.26 -
P/NAPS 1.14 1.07 1.11 1.31 1.96 2.19 2.13 -9.88%

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