[YTLPOWR] QoQ 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- 1.3%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 3,981,132 3,905,739 3,652,547 4,098,582 4,179,125 4,157,764 3,985,417 -0.07%
PBT 249,279 315,232 336,569 345,667 314,347 341,730 351,900 -20.51%
Tax -13,603 -46,968 -78,747 -93,717 -62,500 47,152 -81,003 -69.52%
NP 235,676 268,264 257,822 251,950 251,847 388,882 270,897 -8.85%
-
NP to SH 234,822 289,719 256,161 256,084 252,806 409,383 262,831 -7.23%
-
Tax Rate 5.46% 14.90% 23.40% 27.11% 19.88% -13.80% 23.02% -
Total Cost 3,745,456 3,637,475 3,394,725 3,846,632 3,927,278 3,768,882 3,714,520 0.55%
-
Net Worth 10,750,886 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 10.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 68,483 68,335 68,248 -
Div Payout % - - - - 27.09% 16.69% 25.97% -
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 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 9,220,866 10.76%
NOSH 7,072,951 7,195,620 7,277,301 7,275,113 7,285,475 7,269,750 7,260,525 -1.72%
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% 6.87% 7.06% 6.15% 6.03% 9.35% 6.80% -
ROE 2.18% 4.03% 2.59% 2.61% 2.61% 4.33% 2.85% -
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 54.28 50.19 56.34 57.36 57.19 54.89 1.69%
EPS 3.32 4.03 3.52 3.52 3.47 5.63 3.62 -5.59%
DPS 0.00 0.00 0.00 0.00 0.94 0.94 0.94 -
NAPS 1.52 1.00 1.36 1.35 1.33 1.30 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 48.16 47.24 44.18 49.58 50.55 50.29 48.21 -0.06%
EPS 2.84 3.50 3.10 3.10 3.06 4.95 3.18 -7.25%
DPS 0.00 0.00 0.00 0.00 0.83 0.83 0.83 -
NAPS 1.3004 0.8704 1.1971 1.188 1.1721 1.1431 1.1153 10.76%
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 2.95 2.91 2.77 2.89 3.08 3.37 -4.19%
P/EPS 53.61 39.74 41.48 44.32 47.84 31.25 51.10 3.24%
EY 1.87 2.52 2.41 2.26 2.09 3.20 1.96 -3.08%
DY 0.00 0.00 0.00 0.00 0.57 0.53 0.51 -
P/NAPS 1.17 1.60 1.07 1.16 1.25 1.35 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 2.93 3.01 2.73 2.67 3.15 3.02 9.27%
P/EPS 58.43 39.49 42.90 43.75 44.09 31.96 45.86 17.50%
EY 1.71 2.53 2.33 2.29 2.27 3.13 2.18 -14.93%
DY 0.00 0.00 0.00 0.00 0.61 0.52 0.57 -
P/NAPS 1.28 1.59 1.11 1.14 1.15 1.38 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