[YTLPOWR] YoY TTM 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- -5.25%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 12,463,887 14,957,111 16,088,018 15,977,644 14,150,889 12,526,306 4,397,150 18.95%
PBT 1,233,321 1,198,566 1,338,313 1,467,827 1,789,895 1,609,903 1,211,680 0.29%
Tax -69,093 -177,963 -187,812 -276,147 -507,987 -797,157 -314,222 -22.30%
NP 1,164,228 1,020,603 1,150,501 1,191,680 1,281,908 812,746 897,458 4.43%
-
NP to SH 1,176,709 1,027,139 1,174,434 1,318,960 1,326,081 812,884 897,458 4.61%
-
Tax Rate 5.60% 14.85% 14.03% 18.81% 28.38% 49.52% 25.93% -
Total Cost 11,299,659 13,936,508 14,937,517 14,785,964 12,868,981 11,713,560 3,499,692 21.56%
-
Net Worth 10,258,457 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 10.30%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 654,639 - 136,819 407,935 674,452 821,619 874,988 -4.71%
Div Payout % 55.63% - 11.65% 30.93% 50.86% 101.07% 97.50% -
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 10,258,457 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 5,694,186 10.30%
NOSH 7,026,340 6,279,434 7,277,301 7,260,525 7,208,390 6,809,345 5,810,393 3.21%
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 9.34% 6.82% 7.15% 7.46% 9.06% 6.49% 20.41% -
ROE 11.47% 11.13% 11.87% 14.30% 16.28% 11.94% 15.76% -
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 177.39 238.19 221.07 220.06 196.31 183.96 75.68 15.24%
EPS 16.75 16.36 16.14 18.17 18.40 11.94 15.45 1.35%
DPS 9.32 0.00 1.88 5.64 9.39 12.07 15.06 -7.68%
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 150.76 180.92 194.60 193.26 171.17 151.52 53.19 18.95%
EPS 14.23 12.42 14.21 15.95 16.04 9.83 10.86 4.60%
DPS 7.92 0.00 1.65 4.93 8.16 9.94 10.58 -4.70%
NAPS 1.2409 1.1165 1.1972 1.1154 0.9853 0.8237 0.6888 10.30%
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 0.85 0.66 0.66 0.84 1.17 1.19 2.54 -16.67%
P/EPS 8.96 9.60 9.05 10.18 12.50 18.35 12.43 -5.30%
EY 11.16 10.42 11.05 9.82 8.00 5.45 8.04 5.61%
DY 6.21 0.00 1.29 3.05 4.08 5.51 7.84 -3.80%
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 0.94 0.66 0.68 0.75 1.13 1.19 2.76 -16.42%
P/EPS 9.91 9.60 9.36 9.14 12.07 18.35 13.53 -5.05%
EY 10.09 10.42 10.69 10.94 8.29 5.45 7.39 5.32%
DY 5.61 0.00 1.25 3.40 4.23 5.51 7.21 -4.09%
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