[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

YTLPI3Q31032012(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	12,463,887	14,957,111	16,088,018	15,977,644	14,150,889	12,526,306	4,397,150	18.95%
YoY %	-16.67%	-7.03%	0.69%	12.91%	12.97%	184.87%	-	-
Horiz. %	283.45%	340.15%	365.87%	363.36%	321.82%	284.87%	100.00%	-
PBT	1,233,321	1,198,566	1,338,313	1,467,827	1,789,895	1,609,903	1,211,680	0.29%
YoY %	2.90%	-10.44%	-8.82%	-17.99%	11.18%	32.87%	-	-
Horiz. %	101.79%	98.92%	110.45%	121.14%	147.72%	132.87%	100.00%	-
Tax	-69,093	-177,963	-187,812	-276,147	-507,987	-797,157	-314,222	-22.30%
YoY %	61.18%	5.24%	31.99%	45.64%	36.28%	-153.69%	-	-
Horiz. %	21.99%	56.64%	59.77%	87.88%	161.67%	253.69%	100.00%	-
NP	1,164,228	1,020,603	1,150,501	1,191,680	1,281,908	812,746	897,458	4.43%
YoY %	14.07%	-11.29%	-3.46%	-7.04%	57.73%	-9.44%	-	-
Horiz. %	129.73%	113.72%	128.20%	132.78%	142.84%	90.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,176,709	1,027,139	1,174,434	1,318,960	1,326,081	812,884	897,458	4.61%
YoY %	14.56%	-12.54%	-10.96%	-0.54%	63.13%	-9.42%	-	-
Horiz. %	131.12%	114.45%	130.86%	146.97%	147.76%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.60%	14.85%	14.03%	18.81%	28.38%	49.52%	25.93%	-
YoY %	-62.29%	5.84%	-25.41%	-33.72%	-42.69%	90.98%	-	-
Horiz. %	21.60%	57.27%	54.11%	72.54%	109.45%	190.98%	100.00%	-
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%
YoY %	-18.92%	-6.70%	1.02%	14.90%	9.86%	234.70%	-	-
Horiz. %	322.88%	398.22%	426.82%	422.49%	367.72%	334.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	11.13%	-6.73%	7.33%	13.20%	19.62%	19.58%	-	-
Horiz. %	180.16%	162.11%	173.81%	161.93%	143.05%	119.58%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	654,639	-	136,819	407,935	674,452	821,619	874,988	-4.71%
YoY %	0.00%	-	-66.46%	-39.52%	-17.91%	-6.10%	-	-
Horiz. %	74.82%	-	15.64%	46.62%	77.08%	93.90%	100.00%	-
Div Payout %	55.63%	-	11.65%	30.93%	50.86%	101.07%	97.50%	-
YoY %	0.00%	-	-62.33%	-39.19%	-49.68%	3.66%	-	-
Horiz. %	57.06%	-	11.95%	31.72%	52.16%	103.66%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
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%
YoY %	11.13%	-6.73%	7.33%	13.20%	19.62%	19.58%	-	-
Horiz. %	180.16%	162.11%	173.81%	161.93%	143.05%	119.58%	100.00%	-
NOSH	7,026,340	6,279,434	7,277,301	7,260,525	7,208,390	6,809,345	5,810,393	3.21%
YoY %	11.89%	-13.71%	0.23%	0.72%	5.86%	17.19%	-	-
Horiz. %	120.93%	108.07%	125.25%	124.96%	124.06%	117.19%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	9.34%	6.82%	7.15%	7.46%	9.06%	6.49%	20.41%	-
YoY %	36.95%	-4.62%	-4.16%	-17.66%	39.60%	-68.20%	-	-
Horiz. %	45.76%	33.41%	35.03%	36.55%	44.39%	31.80%	100.00%	-
ROE	11.47%	11.13%	11.87%	14.30%	16.28%	11.94%	15.76%	-
YoY %	3.05%	-6.23%	-16.99%	-12.16%	36.35%	-24.24%	-	-
Horiz. %	72.78%	70.62%	75.32%	90.74%	103.30%	75.76%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	177.39	238.19	221.07	220.06	196.31	183.96	75.68	15.24%
YoY %	-25.53%	7.74%	0.46%	12.10%	6.71%	143.08%	-	-
Horiz. %	234.39%	314.73%	292.11%	290.78%	259.39%	243.08%	100.00%	-
EPS	16.75	16.36	16.14	18.17	18.40	11.94	15.45	1.35%
YoY %	2.38%	1.36%	-11.17%	-1.25%	54.10%	-22.72%	-	-
Horiz. %	108.41%	105.89%	104.47%	117.61%	119.09%	77.28%	100.00%	-
DPS	9.32	0.00	1.88	5.64	9.39	12.07	15.06	-7.68%
YoY %	0.00%	0.00%	-66.67%	-39.94%	-22.20%	-19.85%	-	-
Horiz. %	61.89%	0.00%	12.48%	37.45%	62.35%	80.15%	100.00%	-
NAPS	1.46	1.47	1.36	1.27	1.13	1.00	0.98	6.86%
YoY %	-0.68%	8.09%	7.09%	12.39%	13.00%	2.04%	-	-
Horiz. %	148.98%	150.00%	138.78%	129.59%	115.31%	102.04%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,260,525
RPS	150.76	180.92	194.60	193.26	171.17	151.52	53.19	18.95%
YoY %	-16.67%	-7.03%	0.69%	12.91%	12.97%	184.87%	-	-
Horiz. %	283.44%	340.14%	365.86%	363.34%	321.81%	284.87%	100.00%	-
EPS	14.23	12.42	14.21	15.95	16.04	9.83	10.86	4.60%
YoY %	14.57%	-12.60%	-10.91%	-0.56%	63.17%	-9.48%	-	-
Horiz. %	131.03%	114.36%	130.85%	146.87%	147.70%	90.52%	100.00%	-
DPS	7.92	0.00	1.65	4.93	8.16	9.94	10.58	-4.70%
YoY %	0.00%	0.00%	-66.53%	-39.58%	-17.91%	-6.05%	-	-
Horiz. %	74.86%	0.00%	15.60%	46.60%	77.13%	93.95%	100.00%	-
NAPS	1.2408	1.1165	1.1971	1.1153	0.9853	0.8236	0.6888	10.30%
YoY %	11.13%	-6.73%	7.33%	13.19%	19.63%	19.57%	-	-
Horiz. %	180.14%	162.09%	173.80%	161.92%	143.05%	119.57%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	28.79%	0.00%	-21.43%	-28.21%	-1.68%	-53.15%	-	-
Horiz. %	33.46%	25.98%	25.98%	33.07%	46.06%	46.85%	100.00%	-
P/EPS	8.96	9.60	9.05	10.18	12.50	18.35	12.43	-5.30%
YoY %	-6.67%	6.08%	-11.10%	-18.56%	-31.88%	47.63%	-	-
Horiz. %	72.08%	77.23%	72.81%	81.90%	100.56%	147.63%	100.00%	-
EY	11.16	10.42	11.05	9.82	8.00	5.45	8.04	5.61%
YoY %	7.10%	-5.70%	12.53%	22.75%	46.79%	-32.21%	-	-
Horiz. %	138.81%	129.60%	137.44%	122.14%	99.50%	67.79%	100.00%	-
DY	6.21	0.00	1.29	3.05	4.08	5.51	7.84	-3.80%
YoY %	0.00%	0.00%	-57.70%	-25.25%	-25.95%	-29.72%	-	-
Horiz. %	79.21%	0.00%	16.45%	38.90%	52.04%	70.28%	100.00%	-
P/NAPS	1.03	1.07	1.07	1.46	2.04	2.19	1.96	-10.16%
YoY %	-3.74%	0.00%	-26.71%	-28.43%	-6.85%	11.73%	-	-
Horiz. %	52.55%	54.59%	54.59%	74.49%	104.08%	111.73%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	42.42%	-2.94%	-9.33%	-33.63%	-5.04%	-56.88%	-	-
Horiz. %	34.06%	23.91%	24.64%	27.17%	40.94%	43.12%	100.00%	-
P/EPS	9.91	9.60	9.36	9.14	12.07	18.35	13.53	-5.05%
YoY %	3.23%	2.56%	2.41%	-24.28%	-34.22%	35.62%	-	-
Horiz. %	73.24%	70.95%	69.18%	67.55%	89.21%	135.62%	100.00%	-
EY	10.09	10.42	10.69	10.94	8.29	5.45	7.39	5.32%
YoY %	-3.17%	-2.53%	-2.29%	31.97%	52.11%	-26.25%	-	-
Horiz. %	136.54%	141.00%	144.65%	148.04%	112.18%	73.75%	100.00%	-
DY	5.61	0.00	1.25	3.40	4.23	5.51	7.21	-4.09%
YoY %	0.00%	0.00%	-63.24%	-19.62%	-23.23%	-23.58%	-	-
Horiz. %	77.81%	0.00%	17.34%	47.16%	58.67%	76.42%	100.00%	-
P/NAPS	1.14	1.07	1.11	1.31	1.96	2.19	2.13	-9.88%
YoY %	6.54%	-3.60%	-15.27%	-33.16%	-10.50%	2.82%	-	-
Horiz. %	53.52%	50.23%	52.11%	61.50%	92.02%	102.82%	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