[YTLPOWR] QoQ Cumulative 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- 101.3%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,981,132 15,835,993 11,930,254 8,277,707 4,179,125 15,870,343 11,712,579 -51.26%
PBT 249,279 1,311,815 996,583 660,014 314,347 1,391,476 1,049,746 -61.61%
Tax -13,603 -281,932 -234,964 -156,217 -62,500 -234,515 -281,667 -86.71%
NP 235,676 1,029,883 761,619 503,797 251,847 1,156,961 768,079 -54.47%
-
NP to SH 234,822 1,054,770 765,051 508,890 252,806 1,232,211 822,828 -56.62%
-
Tax Rate 5.46% 21.49% 23.58% 23.67% 19.88% 16.85% 26.83% -
Total Cost 3,745,456 14,806,110 11,168,635 7,773,910 3,927,278 14,713,382 10,944,500 -51.04%
-
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 68,425 68,434 68,483 340,117 271,859 -
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 2.18% 10.54% 7.73% 5.18% 2.61% 13.38% 8.94% -
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 56.29 218.27 163.89 113.70 57.36 218.84 161.56 -50.45%
EPS 3.32 14.54 10.51 6.99 3.47 16.99 11.35 -55.90%
DPS 0.00 0.94 0.94 0.94 0.94 4.69 3.75 -
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 48.65 193.53 145.80 101.16 51.07 193.95 143.14 -51.26%
EPS 2.87 12.89 9.35 6.22 3.09 15.06 10.06 -56.63%
DPS 0.00 0.83 0.84 0.84 0.84 4.16 3.32 -
NAPS 1.3138 1.2235 1.2098 1.2011 1.1841 1.1255 1.1252 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 3.16 0.73 0.89 1.37 2.89 0.80 1.15 96.06%
P/EPS 53.61 11.01 13.89 22.32 47.84 10.36 16.30 120.99%
EY 1.87 9.09 7.20 4.48 2.09 9.65 6.14 -54.70%
DY 0.00 0.59 0.64 0.60 0.57 2.66 2.03 -
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 3.45 0.73 0.92 1.35 2.67 0.82 1.03 123.70%
P/EPS 58.43 10.94 14.37 22.03 44.09 10.59 14.63 151.51%
EY 1.71 9.14 6.96 4.54 2.27 9.44 6.84 -60.28%
DY 0.00 0.59 0.62 0.61 0.61 2.61 2.26 -
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