[YTLPOWR] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 27.46%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,179,125 4,157,764 3,985,417 4,091,310 3,635,852 4,265,065 3,336,610 16.14%
PBT 314,347 341,730 351,900 400,045 297,801 418,081 400,092 -14.81%
Tax -62,500 47,152 -81,003 -113,018 -87,646 5,520 -96,301 -24.98%
NP 251,847 388,882 270,897 287,027 210,155 423,601 303,791 -11.72%
-
NP to SH 252,806 409,383 262,831 313,796 246,199 496,134 335,911 -17.21%
-
Tax Rate 19.88% -13.80% 23.02% 28.25% 29.43% -1.32% 24.07% -
Total Cost 3,927,278 3,768,882 3,714,520 3,804,283 3,425,697 3,841,464 3,032,819 18.74%
-
Net Worth 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 8,145,481 12.23%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 68,483 68,335 68,248 68,121 135,734 135,829 135,517 -36.47%
Div Payout % 27.09% 16.69% 25.97% 21.71% 55.13% 27.38% 40.34% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 8,145,481 12.23%
NOSH 7,285,475 7,269,750 7,260,525 7,247,020 7,219,911 7,224,992 7,208,390 0.70%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.03% 9.35% 6.80% 7.02% 5.78% 9.93% 9.10% -
ROE 2.61% 4.33% 2.85% 3.46% 2.77% 6.87% 4.12% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.36 57.19 54.89 56.46 50.36 59.03 46.29 15.32%
EPS 3.47 5.63 3.62 4.33 3.41 6.87 4.66 -17.80%
DPS 0.94 0.94 0.94 0.94 1.88 1.88 1.88 -36.92%
NAPS 1.33 1.30 1.27 1.25 1.23 1.00 1.13 11.44%
Adjusted Per Share Value based on latest NOSH - 7,247,020
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.07 50.81 48.70 50.00 44.43 52.12 40.78 16.13%
EPS 3.09 5.00 3.21 3.83 3.01 6.06 4.11 -17.27%
DPS 0.84 0.84 0.83 0.83 1.66 1.66 1.66 -36.42%
NAPS 1.1841 1.1549 1.1269 1.107 1.0853 0.8829 0.9954 12.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.66 1.76 1.85 1.78 1.70 2.20 2.30 -
P/RPS 2.89 3.08 3.37 3.15 3.38 3.73 4.97 -30.26%
P/EPS 47.84 31.25 51.10 41.11 49.85 32.04 49.36 -2.05%
EY 2.09 3.20 1.96 2.43 2.01 3.12 2.03 1.95%
DY 0.57 0.53 0.51 0.53 1.11 0.85 0.82 -21.47%
P/NAPS 1.25 1.35 1.46 1.42 1.38 2.20 2.04 -27.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 1.53 1.80 1.66 1.90 1.80 1.89 2.22 -
P/RPS 2.67 3.15 3.02 3.37 3.57 3.20 4.80 -32.29%
P/EPS 44.09 31.96 45.86 43.88 52.79 27.52 47.64 -5.01%
EY 2.27 3.13 2.18 2.28 1.89 3.63 2.10 5.31%
DY 0.61 0.52 0.57 0.49 1.04 0.99 0.85 -19.79%
P/NAPS 1.15 1.38 1.31 1.52 1.46 1.89 1.96 -29.84%

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