[YTLPOWR] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -4.66%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,297,709 13,083,738 15,309,470 16,420,888 15,328,837 14,165,377 10,525,817 1.18%
PBT 1,249,420 1,200,376 1,229,181 1,353,644 1,516,019 1,792,472 1,520,162 -3.21%
Tax -333,514 5,091 -212,264 -190,068 -291,445 -512,701 -787,694 -13.33%
NP 915,906 1,205,467 1,016,917 1,163,576 1,224,574 1,279,771 732,468 3.79%
-
NP to SH 919,269 1,209,547 1,027,727 1,181,104 1,392,040 1,291,824 732,606 3.85%
-
Tax Rate 26.69% -0.42% 17.27% 14.04% 19.22% 28.60% 51.82% -
Total Cost 10,381,803 11,878,271 14,292,553 15,257,312 14,104,263 12,885,606 9,793,349 0.97%
-
Net Worth 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 6,833,019 10.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 704,230 654,639 - 205,068 475,203 794,285 784,158 -1.77%
Div Payout % 76.61% 54.12% - 17.36% 34.14% 61.49% 107.04% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 6,833,019 10.48%
NOSH 7,722,295 6,983,789 6,466,623 7,275,113 7,247,020 7,200,416 6,211,835 3.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.11% 9.21% 6.64% 7.09% 7.99% 9.03% 6.96% -
ROE 7.39% 12.37% 10.53% 12.03% 15.37% 16.31% 10.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 146.30 187.34 236.75 225.71 211.52 196.73 169.45 -2.41%
EPS 11.90 17.32 15.89 16.23 19.21 17.94 11.79 0.15%
DPS 9.12 9.37 0.00 2.82 6.58 11.03 12.62 -5.26%
NAPS 1.61 1.40 1.51 1.35 1.25 1.10 1.10 6.55%
Adjusted Per Share Value based on latest NOSH - 7,275,113
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 136.66 158.26 185.18 198.62 185.42 171.34 127.32 1.18%
EPS 11.12 14.63 12.43 14.29 16.84 15.63 8.86 3.85%
DPS 8.52 7.92 0.00 2.48 5.75 9.61 9.49 -1.78%
NAPS 1.5039 1.1826 1.1811 1.188 1.0957 0.958 0.8265 10.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 1.48 1.89 1.56 1.78 2.44 2.24 -
P/RPS 1.01 0.79 0.80 0.69 0.84 1.24 1.32 -4.36%
P/EPS 12.43 8.55 11.89 9.61 9.27 13.60 18.99 -6.81%
EY 8.04 11.70 8.41 10.41 10.79 7.35 5.27 7.29%
DY 6.16 6.33 0.00 1.81 3.70 4.52 5.64 1.48%
P/NAPS 0.92 1.06 1.25 1.16 1.42 2.22 2.04 -12.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.46 1.62 1.70 1.54 1.90 2.30 2.16 -
P/RPS 1.00 0.86 0.72 0.68 0.90 1.17 1.27 -3.90%
P/EPS 12.26 9.35 10.70 9.49 9.89 12.82 18.31 -6.46%
EY 8.15 10.69 9.35 10.54 10.11 7.80 5.46 6.90%
DY 6.25 5.79 0.00 1.83 3.46 4.80 5.84 1.13%
P/NAPS 0.91 1.16 1.13 1.14 1.52 2.09 1.96 -11.99%

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