[YTLPOWR] QoQ 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- -38.25%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,905,739 3,652,547 4,098,582 4,179,125 4,157,764 3,985,417 4,091,310 -3.04%
PBT 315,232 336,569 345,667 314,347 341,730 351,900 400,045 -14.69%
Tax -46,968 -78,747 -93,717 -62,500 47,152 -81,003 -113,018 -44.34%
NP 268,264 257,822 251,950 251,847 388,882 270,897 287,027 -4.41%
-
NP to SH 289,719 256,161 256,084 252,806 409,383 262,831 313,796 -5.18%
-
Tax Rate 14.90% 23.40% 27.11% 19.88% -13.80% 23.02% 28.25% -
Total Cost 3,637,475 3,394,725 3,846,632 3,927,278 3,768,882 3,714,520 3,804,283 -2.94%
-
Net Worth 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 -14.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 68,483 68,335 68,248 68,121 -
Div Payout % - - - 27.09% 16.69% 25.97% 21.71% -
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 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 -14.24%
NOSH 7,195,620 7,277,301 7,275,113 7,285,475 7,269,750 7,260,525 7,247,020 -0.47%
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 6.87% 7.06% 6.15% 6.03% 9.35% 6.80% 7.02% -
ROE 4.03% 2.59% 2.61% 2.61% 4.33% 2.85% 3.46% -
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 54.28 50.19 56.34 57.36 57.19 54.89 56.46 -2.59%
EPS 4.03 3.52 3.52 3.47 5.63 3.62 4.33 -4.67%
DPS 0.00 0.00 0.00 0.94 0.94 0.94 0.94 -
NAPS 1.00 1.36 1.35 1.33 1.30 1.27 1.25 -13.83%
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 47.24 44.18 49.58 50.55 50.29 48.21 49.49 -3.05%
EPS 3.50 3.10 3.10 3.06 4.95 3.18 3.80 -5.33%
DPS 0.00 0.00 0.00 0.83 0.83 0.83 0.82 -
NAPS 0.8704 1.1972 1.188 1.1721 1.1431 1.1154 1.0957 -14.23%
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 2.95 2.91 2.77 2.89 3.08 3.37 3.15 -4.28%
P/EPS 39.74 41.48 44.32 47.84 31.25 51.10 41.11 -2.23%
EY 2.52 2.41 2.26 2.09 3.20 1.96 2.43 2.45%
DY 0.00 0.00 0.00 0.57 0.53 0.51 0.53 -
P/NAPS 1.60 1.07 1.16 1.25 1.35 1.46 1.42 8.28%
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 2.93 3.01 2.73 2.67 3.15 3.02 3.37 -8.91%
P/EPS 39.49 42.90 43.75 44.09 31.96 45.86 43.88 -6.79%
EY 2.53 2.33 2.29 2.27 3.13 2.18 2.28 7.18%
DY 0.00 0.00 0.00 0.61 0.52 0.57 0.49 -
P/NAPS 1.59 1.11 1.14 1.15 1.38 1.31 1.52 3.04%

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