[YTLPOWR] QoQ Cumulative Quarter 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- -79.48%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,835,993 11,930,254 8,277,707 4,179,125 15,870,343 11,712,579 7,727,162 61.41%
PBT 1,311,815 996,583 660,014 314,347 1,391,476 1,049,746 697,846 52.37%
Tax -281,932 -234,964 -156,217 -62,500 -234,515 -281,667 -200,664 25.47%
NP 1,029,883 761,619 503,797 251,847 1,156,961 768,079 497,182 62.57%
-
NP to SH 1,054,770 765,051 508,890 252,806 1,232,211 822,828 559,995 52.57%
-
Tax Rate 21.49% 23.58% 23.67% 19.88% 16.85% 26.83% 28.75% -
Total Cost 14,806,110 11,168,635 7,773,910 3,927,278 14,713,382 10,944,500 7,229,980 61.33%
-
Net Worth 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 7.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 68,197 68,425 68,434 68,483 340,117 271,859 203,305 -51.75%
Div Payout % 6.47% 8.94% 13.45% 27.09% 27.60% 33.04% 36.30% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 10,012,040 9,899,803 9,828,348 9,689,682 9,210,001 9,206,973 9,043,847 7.02%
NOSH 7,255,101 7,279,267 7,280,257 7,285,475 7,251,969 7,249,585 7,235,077 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.50% 6.38% 6.09% 6.03% 7.29% 6.56% 6.43% -
ROE 10.54% 7.73% 5.18% 2.61% 13.38% 8.94% 6.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 218.27 163.89 113.70 57.36 218.84 161.56 106.80 61.11%
EPS 14.54 10.51 6.99 3.47 16.99 11.35 7.74 52.30%
DPS 0.94 0.94 0.94 0.94 4.69 3.75 2.81 -51.84%
NAPS 1.38 1.36 1.35 1.33 1.27 1.27 1.25 6.82%
Adjusted Per Share Value based on latest NOSH - 7,285,475
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 191.55 144.31 100.13 50.55 191.97 141.67 93.47 61.40%
EPS 12.76 9.25 6.16 3.06 14.90 9.95 6.77 52.64%
DPS 0.82 0.83 0.83 0.83 4.11 3.29 2.46 -51.95%
NAPS 1.211 1.1975 1.1888 1.1721 1.114 1.1137 1.0939 7.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.60 1.46 1.56 1.66 1.76 1.85 1.78 -
P/RPS 0.73 0.89 1.37 2.89 0.80 1.15 1.67 -42.43%
P/EPS 11.01 13.89 22.32 47.84 10.36 16.30 23.00 -38.83%
EY 9.09 7.20 4.48 2.09 9.65 6.14 4.35 63.52%
DY 0.59 0.64 0.60 0.57 2.66 2.03 1.58 -48.17%
P/NAPS 1.16 1.07 1.16 1.25 1.39 1.46 1.42 -12.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.59 1.51 1.54 1.53 1.80 1.66 1.90 -
P/RPS 0.73 0.92 1.35 2.67 0.82 1.03 1.78 -44.83%
P/EPS 10.94 14.37 22.03 44.09 10.59 14.63 24.55 -41.68%
EY 9.14 6.96 4.54 2.27 9.44 6.84 4.07 71.57%
DY 0.59 0.62 0.61 0.61 2.61 2.26 1.48 -45.86%
P/NAPS 1.15 1.11 1.14 1.15 1.42 1.31 1.52 -16.98%

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