[YTLPOWR] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -6.58%

YoY- -9.67%

Quarter Report

YTLPI4Q30062012(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	11,858,093	14,436,606	15,835,993	15,870,343	14,662,559	13,442,917	6,093,394	11.73%
YoY %	-17.86%	-8.84%	-0.22%	8.24%	9.07%	120.61%	-	-
Horiz. %	194.61%	236.92%	259.89%	260.45%	240.63%	220.61%	100.00%	-
PBT	1,247,192	1,126,594	1,311,815	1,391,476	1,556,906	1,717,212	1,386,873	-1.75%
YoY %	10.70%	-14.12%	-5.72%	-10.63%	-9.34%	23.82%	-	-
Horiz. %	89.93%	81.23%	94.59%	100.33%	112.26%	123.82%	100.00%	-
Tax	-326,794	82,153	-281,932	-234,515	-309,444	-476,203	-740,279	-12.73%
YoY %	-497.79%	129.14%	-20.22%	24.21%	35.02%	35.67%	-	-
Horiz. %	44.14%	-11.10%	38.08%	31.68%	41.80%	64.33%	100.00%	-
NP	920,398	1,208,747	1,029,883	1,156,961	1,247,462	1,241,009	646,594	6.05%
YoY %	-23.86%	17.37%	-10.98%	-7.25%	0.52%	91.93%	-	-
Horiz. %	142.35%	186.94%	159.28%	178.93%	192.93%	191.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	918,812	1,202,414	1,054,770	1,232,209	1,364,168	1,241,135	646,606	6.02%
YoY %	-23.59%	14.00%	-14.40%	-9.67%	9.91%	91.95%	-	-
Horiz. %	142.10%	185.96%	163.12%	190.57%	210.97%	191.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	-7.29%	21.49%	16.85%	19.88%	27.73%	53.38%	-
YoY %	459.40%	-133.92%	27.54%	-15.24%	-28.31%	-48.05%	-	-
Horiz. %	49.08%	-13.66%	40.26%	31.57%	37.24%	51.95%	100.00%	-
Total Cost	10,937,695	13,227,859	14,806,110	14,713,382	13,415,097	12,201,908	5,446,800	12.31%
YoY %	-17.31%	-10.66%	0.63%	9.68%	9.94%	124.02%	-	-
Horiz. %	200.81%	242.86%	271.83%	270.13%	246.29%	224.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,042,304	6,546,394	7,195,620	9,450,674	7,224,992	7,103,162	6,000,666	2.70%
YoY %	7.58%	-9.02%	-23.86%	30.81%	1.72%	18.37%	-	-
Horiz. %	117.36%	109.09%	119.91%	157.49%	120.40%	118.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	704,230	654,639	68,483	340,440	676,743	842,346	789,105	-1.87%
YoY %	7.58%	855.91%	-79.88%	-49.69%	-19.66%	6.75%	-	-
Horiz. %	89.24%	82.96%	8.68%	43.14%	85.76%	106.75%	100.00%	-
Div Payout %	76.65%	54.44%	6.49%	27.63%	49.61%	67.87%	122.04%	-
YoY %	40.80%	738.83%	-76.51%	-44.31%	-26.90%	-44.39%	-	-
Horiz. %	62.81%	44.61%	5.32%	22.64%	40.65%	55.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,042,304	6,546,394	7,195,620	9,450,674	7,224,992	7,103,162	6,000,666	2.70%
YoY %	7.58%	-9.02%	-23.86%	30.81%	1.72%	18.37%	-	-
Horiz. %	117.36%	109.09%	119.91%	157.49%	120.40%	118.37%	100.00%	-
NOSH	7,042,304	6,546,394	7,195,620	7,269,750	7,224,992	7,103,162	6,000,666	2.70%
YoY %	7.58%	-9.02%	-1.02%	0.62%	1.72%	18.37%	-	-
Horiz. %	117.36%	109.09%	119.91%	121.15%	120.40%	118.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.76%	8.37%	6.50%	7.29%	8.51%	9.23%	10.61%	-
YoY %	-7.29%	28.77%	-10.84%	-14.34%	-7.80%	-13.01%	-	-
Horiz. %	73.14%	78.89%	61.26%	68.71%	80.21%	86.99%	100.00%	-
ROE	13.05%	18.37%	14.66%	13.04%	18.88%	17.47%	10.78%	-
YoY %	-28.96%	25.31%	12.42%	-30.93%	8.07%	62.06%	-	-
Horiz. %	121.06%	170.41%	135.99%	120.96%	175.14%	162.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	168.38	220.53	220.08	218.31	202.94	189.25	101.55	8.78%
YoY %	-23.65%	0.20%	0.81%	7.57%	7.23%	86.36%	-	-
Horiz. %	165.81%	217.16%	216.72%	214.98%	199.84%	186.36%	100.00%	-
EPS	13.05	18.37	14.66	16.95	18.88	17.47	10.78	3.23%
YoY %	-28.96%	25.31%	-13.51%	-10.22%	8.07%	62.06%	-	-
Horiz. %	121.06%	170.41%	135.99%	157.24%	175.14%	162.06%	100.00%	-
DPS	10.00	10.00	0.94	4.70	9.39	11.86	13.15	-4.45%
YoY %	0.00%	963.83%	-80.00%	-49.95%	-20.83%	-9.81%	-	-
Horiz. %	76.05%	76.05%	7.15%	35.74%	71.41%	90.19%	100.00%	-
NAPS	1.00	1.00	1.00	1.30	1.00	1.00	1.00	0.00%
YoY %	0.00%	0.00%	-23.08%	30.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	130.00%	100.00%	100.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,269,750
RPS	143.43	174.62	191.55	191.97	177.36	162.60	73.71	11.72%
YoY %	-17.86%	-8.84%	-0.22%	8.24%	9.08%	120.59%	-	-
Horiz. %	194.59%	236.90%	259.87%	260.44%	240.62%	220.59%	100.00%	-
EPS	11.11	14.54	12.76	14.90	16.50	15.01	7.82	6.02%
YoY %	-23.59%	13.95%	-14.36%	-9.70%	9.93%	91.94%	-	-
Horiz. %	142.07%	185.93%	163.17%	190.54%	211.00%	191.94%	100.00%	-
DPS	8.52	7.92	0.83	4.12	8.19	10.19	9.54	-1.86%
YoY %	7.58%	854.22%	-79.85%	-49.69%	-19.63%	6.81%	-	-
Horiz. %	89.31%	83.02%	8.70%	43.19%	85.85%	106.81%	100.00%	-
NAPS	0.8518	0.7918	0.8704	1.1431	0.8739	0.8592	0.7258	2.70%
YoY %	7.58%	-9.03%	-23.86%	30.80%	1.71%	18.38%	-	-
Horiz. %	117.36%	109.09%	119.92%	157.50%	120.41%	118.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.60	1.47	1.60	1.76	2.20	2.21	2.16	-
P/RPS	0.95	0.67	0.73	0.81	1.08	1.17	2.13	-12.58%
YoY %	41.79%	-8.22%	-9.88%	-25.00%	-7.69%	-45.07%	-	-
Horiz. %	44.60%	31.46%	34.27%	38.03%	50.70%	54.93%	100.00%	-
P/EPS	12.26	8.00	10.92	10.38	11.65	12.65	20.05	-7.86%
YoY %	53.25%	-26.74%	5.20%	-10.90%	-7.91%	-36.91%	-	-
Horiz. %	61.15%	39.90%	54.46%	51.77%	58.10%	63.09%	100.00%	-
EY	8.15	12.49	9.16	9.63	8.58	7.91	4.99	8.51%
YoY %	-34.75%	36.35%	-4.88%	12.24%	8.47%	58.52%	-	-
Horiz. %	163.33%	250.30%	183.57%	192.99%	171.94%	158.52%	100.00%	-
DY	6.25	6.80	0.59	2.67	4.27	5.37	6.09	0.43%
YoY %	-8.09%	1,052.54%	-77.90%	-37.47%	-20.48%	-11.82%	-	-
Horiz. %	102.63%	111.66%	9.69%	43.84%	70.11%	88.18%	100.00%	-
P/NAPS	1.60	1.47	1.60	1.35	2.20	2.21	2.16	-4.87%
YoY %	8.84%	-8.13%	18.52%	-38.64%	-0.45%	2.31%	-	-
Horiz. %	74.07%	68.06%	74.07%	62.50%	101.85%	102.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	28/08/14	22/08/13	16/08/12	25/08/11	19/08/10	20/08/09	-
Price	1.49	1.43	1.59	1.80	1.89	2.29	2.12	-
P/RPS	0.88	0.65	0.72	0.82	0.93	1.21	2.09	-13.41%
YoY %	35.38%	-9.72%	-12.20%	-11.83%	-23.14%	-42.11%	-	-
Horiz. %	42.11%	31.10%	34.45%	39.23%	44.50%	57.89%	100.00%	-
P/EPS	11.42	7.79	10.85	10.62	10.01	13.11	19.67	-8.65%
YoY %	46.60%	-28.20%	2.17%	6.09%	-23.65%	-33.35%	-	-
Horiz. %	58.06%	39.60%	55.16%	53.99%	50.89%	66.65%	100.00%	-
EY	8.76	12.84	9.22	9.42	9.99	7.63	5.08	9.50%
YoY %	-31.78%	39.26%	-2.12%	-5.71%	30.93%	50.20%	-	-
Horiz. %	172.44%	252.76%	181.50%	185.43%	196.65%	150.20%	100.00%	-
DY	6.71	6.99	0.59	2.61	4.97	5.18	6.20	1.32%
YoY %	-4.01%	1,084.75%	-77.39%	-47.48%	-4.05%	-16.45%	-	-
Horiz. %	108.23%	112.74%	9.52%	42.10%	80.16%	83.55%	100.00%	-
P/NAPS	1.49	1.43	1.59	1.38	1.89	2.29	2.12	-5.70%
YoY %	4.20%	-10.06%	15.22%	-26.98%	-17.47%	8.02%	-	-
Horiz. %	70.28%	67.45%	75.00%	65.09%	89.15%	108.02%	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