[YTLPOWR] YoY TTM Result on 30-Sep-2012 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

22-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- 0.54%

YoY- -7.38%

Quarter Report

YTLPI1Q30092012(FY2013)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	11,719,408	13,814,184	15,638,000	16,413,616	14,814,132	13,723,474	8,247,816	6.02%
YoY %	-15.16%	-11.66%	-4.73%	10.80%	7.95%	66.39%	-	-
Horiz. %	142.09%	167.49%	189.60%	199.01%	179.61%	166.39%	100.00%	-
PBT	1,210,610	1,180,188	1,246,747	1,408,022	1,472,796	1,780,199	1,459,999	-3.07%
YoY %	2.58%	-5.34%	-11.45%	-4.40%	-17.27%	21.93%	-	-
Horiz. %	82.92%	80.83%	85.39%	96.44%	100.88%	121.93%	100.00%	-
Tax	-353,615	30,420	-233,035	-209,369	-284,939	-500,401	-762,811	-12.02%
YoY %	-1,262.44%	113.05%	-11.30%	26.52%	43.06%	34.40%	-	-
Horiz. %	46.36%	-3.99%	30.55%	27.45%	37.35%	65.60%	100.00%	-
NP	856,995	1,210,608	1,013,712	1,198,653	1,187,857	1,279,798	697,188	3.49%
YoY %	-29.21%	19.42%	-15.43%	0.91%	-7.18%	83.57%	-	-
Horiz. %	122.92%	173.64%	145.40%	171.93%	170.38%	183.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	861,686	1,211,441	1,036,786	1,238,816	1,337,459	1,282,946	697,326	3.58%
YoY %	-28.87%	16.85%	-16.31%	-7.38%	4.25%	83.98%	-	-
Horiz. %	123.57%	173.73%	148.68%	177.65%	191.80%	183.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.21%	-2.58%	18.69%	14.87%	19.35%	28.11%	52.25%	-
YoY %	1,232.17%	-113.80%	25.69%	-23.15%	-31.16%	-46.20%	-	-
Horiz. %	55.90%	-4.94%	35.77%	28.46%	37.03%	53.80%	100.00%	-
Total Cost	10,862,413	12,603,576	14,624,288	15,214,963	13,626,275	12,443,676	7,550,628	6.24%
YoY %	-13.81%	-13.82%	-3.88%	11.66%	9.50%	64.80%	-	-
Horiz. %	143.86%	166.92%	193.68%	201.51%	180.47%	164.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,448,199	10,392,450	10,750,886	9,689,682	8,880,491	7,632,782	6,291,954	12.03%
YoY %	19.78%	-3.33%	10.95%	9.11%	16.35%	21.31%	-	-
Horiz. %	197.84%	165.17%	170.87%	154.00%	141.14%	121.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	704,230	654,639	-	273,190	542,449	891,861	765,130	-1.37%
YoY %	7.58%	0.00%	-	-49.64%	-39.18%	16.56%	-	-
Horiz. %	92.04%	85.56%	-	35.71%	70.90%	116.56%	100.00%	-
Div Payout %	81.73%	54.04%	-	22.05%	40.56%	69.52%	109.72%	-
YoY %	51.24%	0.00%	-	-45.64%	-41.66%	-36.64%	-	-
Horiz. %	74.49%	49.25%	-	20.10%	36.97%	63.36%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	12,448,199	10,392,450	10,750,886	9,689,682	8,880,491	7,632,782	6,291,954	12.03%
YoY %	19.78%	-3.33%	10.95%	9.11%	16.35%	21.31%	-	-
Horiz. %	197.84%	165.17%	170.87%	154.00%	141.14%	121.31%	100.00%	-
NOSH	7,072,840	6,792,451	7,072,951	7,285,475	7,219,911	7,200,738	5,880,330	3.12%
YoY %	4.13%	-3.97%	-2.92%	0.91%	0.27%	22.45%	-	-
Horiz. %	120.28%	115.51%	120.28%	123.90%	122.78%	122.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	7.31%	8.76%	6.48%	7.30%	8.02%	9.33%	8.45%	-
YoY %	-16.55%	35.19%	-11.23%	-8.98%	-14.04%	10.41%	-	-
Horiz. %	86.51%	103.67%	76.69%	86.39%	94.91%	110.41%	100.00%	-
ROE	6.92%	11.66%	9.64%	12.78%	15.06%	16.81%	11.08%	-
YoY %	-40.65%	20.95%	-24.57%	-15.14%	-10.41%	51.71%	-	-
Horiz. %	62.45%	105.23%	87.00%	115.34%	135.92%	151.71%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	165.70	203.38	221.10	225.29	205.18	190.58	140.26	2.81%
YoY %	-18.53%	-8.01%	-1.86%	9.80%	7.66%	35.88%	-	-
Horiz. %	118.14%	145.00%	157.64%	160.62%	146.29%	135.88%	100.00%	-
EPS	12.18	17.84	14.66	17.00	18.52	17.82	11.86	0.44%
YoY %	-31.73%	21.69%	-13.76%	-8.21%	3.93%	50.25%	-	-
Horiz. %	102.70%	150.42%	123.61%	143.34%	156.16%	150.25%	100.00%	-
DPS	10.00	9.64	0.00	3.76	7.52	12.39	13.01	-4.28%
YoY %	3.73%	0.00%	0.00%	-50.00%	-39.31%	-4.77%	-	-
Horiz. %	76.86%	74.10%	0.00%	28.90%	57.80%	95.23%	100.00%	-
NAPS	1.76	1.53	1.52	1.33	1.23	1.06	1.07	8.64%
YoY %	15.03%	0.66%	14.29%	8.13%	16.04%	-0.93%	-	-
Horiz. %	164.49%	142.99%	142.06%	124.30%	114.95%	99.07%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,285,475
RPS	141.76	167.10	189.16	198.54	179.19	166.00	99.77	6.02%
YoY %	-15.16%	-11.66%	-4.72%	10.80%	7.95%	66.38%	-	-
Horiz. %	142.09%	167.49%	189.60%	199.00%	179.60%	166.38%	100.00%	-
EPS	10.42	14.65	12.54	14.98	16.18	15.52	8.43	3.59%
YoY %	-28.87%	16.83%	-16.29%	-7.42%	4.25%	84.10%	-	-
Horiz. %	123.61%	173.78%	148.75%	177.70%	191.93%	184.10%	100.00%	-
DPS	8.52	7.92	0.00	3.30	6.56	10.79	9.25	-1.36%
YoY %	7.58%	0.00%	0.00%	-49.70%	-39.20%	16.65%	-	-
Horiz. %	92.11%	85.62%	0.00%	35.68%	70.92%	116.65%	100.00%	-
NAPS	1.5057	1.2571	1.3004	1.1721	1.0742	0.9233	0.7611	12.03%
YoY %	19.78%	-3.33%	10.95%	9.11%	16.34%	21.31%	-	-
Horiz. %	197.83%	165.17%	170.86%	154.00%	141.14%	121.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.61	1.64	1.78	1.66	1.70	2.29	2.17	-
P/RPS	0.97	0.81	0.81	0.74	0.83	1.20	1.55	-7.51%
YoY %	19.75%	0.00%	9.46%	-10.84%	-30.83%	-22.58%	-	-
Horiz. %	62.58%	52.26%	52.26%	47.74%	53.55%	77.42%	100.00%	-
P/EPS	13.22	9.20	12.14	9.76	9.18	12.85	18.30	-5.27%
YoY %	43.70%	-24.22%	24.39%	6.32%	-28.56%	-29.78%	-	-
Horiz. %	72.24%	50.27%	66.34%	53.33%	50.16%	70.22%	100.00%	-
EY	7.57	10.88	8.24	10.24	10.90	7.78	5.46	5.59%
YoY %	-30.42%	32.04%	-19.53%	-6.06%	40.10%	42.49%	-	-
Horiz. %	138.64%	199.27%	150.92%	187.55%	199.63%	142.49%	100.00%	-
DY	6.21	5.88	0.00	2.27	4.42	5.41	6.00	0.57%
YoY %	5.61%	0.00%	0.00%	-48.64%	-18.30%	-9.83%	-	-
Horiz. %	103.50%	98.00%	0.00%	37.83%	73.67%	90.17%	100.00%	-
P/NAPS	0.91	1.07	1.17	1.25	1.38	2.16	2.03	-12.51%
YoY %	-14.95%	-8.55%	-6.40%	-9.42%	-36.11%	6.40%	-	-
Horiz. %	44.83%	52.71%	57.64%	61.58%	67.98%	106.40%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	20/11/14	21/11/13	22/11/12	17/11/11	25/11/10	19/11/09	-
Price	1.51	1.65	1.94	1.53	1.80	2.50	2.20	-
P/RPS	0.91	0.81	0.88	0.68	0.88	1.31	1.57	-8.68%
YoY %	12.35%	-7.95%	29.41%	-22.73%	-32.82%	-16.56%	-	-
Horiz. %	57.96%	51.59%	56.05%	43.31%	56.05%	83.44%	100.00%	-
P/EPS	12.39	9.25	13.23	9.00	9.72	14.03	18.55	-6.50%
YoY %	33.95%	-30.08%	47.00%	-7.41%	-30.72%	-24.37%	-	-
Horiz. %	66.79%	49.87%	71.32%	48.52%	52.40%	75.63%	100.00%	-
EY	8.07	10.81	7.56	11.11	10.29	7.13	5.39	6.95%
YoY %	-25.35%	42.99%	-31.95%	7.97%	44.32%	32.28%	-	-
Horiz. %	149.72%	200.56%	140.26%	206.12%	190.91%	132.28%	100.00%	-
DY	6.62	5.84	0.00	2.46	4.18	4.95	5.91	1.90%
YoY %	13.36%	0.00%	0.00%	-41.15%	-15.56%	-16.24%	-	-
Horiz. %	112.01%	98.82%	0.00%	41.62%	70.73%	83.76%	100.00%	-
P/NAPS	0.86	1.08	1.28	1.15	1.46	2.36	2.06	-13.54%
YoY %	-20.37%	-15.62%	11.30%	-21.23%	-38.14%	14.56%	-	-
Horiz. %	41.75%	52.43%	62.14%	55.83%	70.87%	114.56%	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