[YTLPOWR] QoQ Annualized Quarter 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- 0.65%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,924,528 15,835,993 15,907,005 16,555,414 16,716,500 15,870,343 15,616,772 1.30%
PBT 997,116 1,311,815 1,328,777 1,320,028 1,257,388 1,391,476 1,399,661 -20.21%
Tax -54,412 -281,932 -313,285 -312,434 -250,000 -234,515 -375,556 -72.38%
NP 942,704 1,029,883 1,015,492 1,007,594 1,007,388 1,156,961 1,024,105 -5.36%
-
NP to SH 939,288 1,054,770 1,020,068 1,017,780 1,011,224 1,232,211 1,097,104 -9.82%
-
Tax Rate 5.46% 21.49% 23.58% 23.67% 19.88% 16.85% 26.83% -
Total Cost 14,981,824 14,806,110 14,891,513 15,547,820 15,709,112 14,713,382 14,592,666 1.76%
-
Net Worth 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 10.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 68,197 91,233 136,868 273,933 340,117 362,479 -
Div Payout % - 6.47% 8.94% 13.45% 27.09% 27.60% 33.04% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,750,886 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 10.87%
NOSH 7,072,951 7,255,101 7,279,267 7,280,257 7,285,475 7,251,969 7,249,585 -1.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.92% 6.50% 6.38% 6.09% 6.03% 7.29% 6.56% -
ROE 8.74% 10.54% 10.30% 10.36% 10.44% 13.38% 11.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 225.15 218.27 218.52 227.40 229.45 218.84 215.42 2.98%
EPS 13.28 14.54 14.01 13.98 13.88 16.99 15.13 -8.32%
DPS 0.00 0.94 1.25 1.88 3.76 4.69 5.00 -
NAPS 1.52 1.38 1.36 1.35 1.33 1.27 1.27 12.71%
Adjusted Per Share Value based on latest NOSH - 7,275,113
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 192.62 191.55 192.41 200.25 202.20 191.97 188.90 1.30%
EPS 11.36 12.76 12.34 12.31 12.23 14.90 13.27 -9.83%
DPS 0.00 0.82 1.10 1.66 3.31 4.11 4.38 -
NAPS 1.3004 1.2111 1.1975 1.1888 1.1721 1.114 1.1137 10.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.78 1.60 1.46 1.56 1.66 1.76 1.85 -
P/RPS 0.79 0.73 0.67 0.69 0.72 0.80 0.86 -5.49%
P/EPS 13.40 11.01 10.42 11.16 11.96 10.36 12.22 6.33%
EY 7.46 9.09 9.60 8.96 8.36 9.65 8.18 -5.95%
DY 0.00 0.59 0.86 1.21 2.27 2.66 2.70 -
P/NAPS 1.17 1.16 1.07 1.16 1.25 1.39 1.46 -13.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 1.94 1.59 1.51 1.54 1.53 1.80 1.66 -
P/RPS 0.86 0.73 0.69 0.68 0.67 0.82 0.77 7.64%
P/EPS 14.61 10.94 10.78 11.02 11.02 10.59 10.97 21.02%
EY 6.85 9.14 9.28 9.08 9.07 9.44 9.12 -17.35%
DY 0.00 0.59 0.83 1.22 2.46 2.61 3.01 -
P/NAPS 1.28 1.15 1.11 1.14 1.15 1.42 1.31 -1.53%

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