[YTLPOWR] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -81.95%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,358,710 3,981,132 4,179,125 3,635,852 3,484,279 3,203,722 1,049,300 21.38%
PBT 302,873 249,279 314,347 297,801 381,911 318,924 245,798 3.53%
Tax -65,336 -13,603 -62,500 -87,646 -112,151 -87,953 -65,421 -0.02%
NP 237,537 235,676 251,847 210,155 269,760 230,971 180,377 4.69%
-
NP to SH 243,849 234,822 252,806 246,199 272,908 231,097 180,377 5.15%
-
Tax Rate 21.57% 5.46% 19.88% 29.43% 29.37% 27.58% 26.62% -
Total Cost 3,121,173 3,745,456 3,927,278 3,425,697 3,214,519 2,972,751 868,923 23.74%
-
Net Worth 10,392,450 10,750,886 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 8.84%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 68,483 135,734 270,027 220,512 244,486 -
Div Payout % - - 27.09% 55.13% 98.94% 95.42% 135.54% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 10,392,450 10,750,886 9,689,682 8,880,491 7,632,782 6,291,954 6,247,998 8.84%
NOSH 6,792,451 7,072,951 7,285,475 7,219,911 7,200,738 5,880,330 5,433,042 3.79%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.07% 5.92% 6.03% 5.78% 7.74% 7.21% 17.19% -
ROE 2.35% 2.18% 2.61% 2.77% 3.58% 3.67% 2.89% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.45 56.29 57.36 50.36 48.39 54.48 19.31 16.95%
EPS 3.59 3.32 3.47 3.41 3.79 3.93 3.32 1.31%
DPS 0.00 0.00 0.94 1.88 3.75 3.75 4.50 -
NAPS 1.53 1.52 1.33 1.23 1.06 1.07 1.15 4.87%
Adjusted Per Share Value based on latest NOSH - 7,219,911
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.63 48.16 50.55 43.98 42.15 38.75 12.69 21.39%
EPS 2.95 2.84 3.06 2.98 3.30 2.80 2.18 5.16%
DPS 0.00 0.00 0.83 1.64 3.27 2.67 2.96 -
NAPS 1.2571 1.3004 1.1721 1.0742 0.9233 0.7611 0.7558 8.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.64 1.78 1.66 1.70 2.29 2.17 1.77 -
P/RPS 3.32 3.16 2.89 3.38 4.73 3.98 9.16 -15.55%
P/EPS 45.68 53.61 47.84 49.85 60.42 55.22 53.31 -2.54%
EY 2.19 1.87 2.09 2.01 1.66 1.81 1.88 2.57%
DY 0.00 0.00 0.57 1.11 1.64 1.73 2.54 -
P/NAPS 1.07 1.17 1.25 1.38 2.16 2.03 1.54 -5.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 21/11/08 -
Price 1.65 1.94 1.53 1.80 2.50 2.20 1.71 -
P/RPS 3.34 3.45 2.67 3.57 5.17 4.04 8.85 -14.98%
P/EPS 45.96 58.43 44.09 52.79 65.96 55.98 51.51 -1.88%
EY 2.18 1.71 2.27 1.89 1.52 1.79 1.94 1.96%
DY 0.00 0.00 0.61 1.04 1.50 1.70 2.63 -
P/NAPS 1.08 1.28 1.15 1.46 2.36 2.06 1.49 -5.21%

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