[YTLPOWR] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.03%
YoY- -2.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,770,052 3,981,132 3,905,739 3,652,547 4,098,582 4,179,125 4,157,764 -6.30%
PBT 328,101 249,279 315,232 336,569 345,667 314,347 341,730 -2.66%
Tax -72,946 -13,603 -46,968 -78,747 -93,717 -62,500 47,152 -
NP 255,155 235,676 268,264 257,822 251,950 251,847 388,882 -24.43%
-
NP to SH 247,025 234,822 289,719 256,161 256,084 252,806 409,383 -28.52%
-
Tax Rate 22.23% 5.46% 14.90% 23.40% 27.11% 19.88% -13.80% -
Total Cost 3,514,897 3,745,456 3,637,475 3,394,725 3,846,632 3,927,278 3,768,882 -4.53%
-
Net Worth 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 2.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 68,483 68,335 -
Div Payout % - - - - - 27.09% 16.69% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 9,689,682 9,450,674 2.19%
NOSH 6,466,623 7,072,951 7,195,620 7,277,301 7,275,113 7,285,475 7,269,750 -7.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.77% 5.92% 6.87% 7.06% 6.15% 6.03% 9.35% -
ROE 2.53% 2.18% 4.03% 2.59% 2.61% 2.61% 4.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.30 56.29 54.28 50.19 56.34 57.36 57.19 1.28%
EPS 3.82 3.32 4.03 3.52 3.52 3.47 5.63 -22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.94 -
NAPS 1.51 1.52 1.00 1.36 1.35 1.33 1.30 10.46%
Adjusted Per Share Value based on latest NOSH - 7,277,301
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.60 48.16 47.24 44.18 49.58 50.55 50.29 -6.30%
EPS 2.99 2.84 3.50 3.10 3.10 3.06 4.95 -28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.83 -
NAPS 1.1811 1.3004 0.8704 1.1971 1.188 1.1721 1.1431 2.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.89 1.78 1.60 1.46 1.56 1.66 1.76 -
P/RPS 3.24 3.16 2.95 2.91 2.77 2.89 3.08 3.42%
P/EPS 49.48 53.61 39.74 41.48 44.32 47.84 31.25 35.73%
EY 2.02 1.87 2.52 2.41 2.26 2.09 3.20 -26.35%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.53 -
P/NAPS 1.25 1.17 1.60 1.07 1.16 1.25 1.35 -4.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 1.70 1.94 1.59 1.51 1.54 1.53 1.80 -
P/RPS 2.92 3.45 2.93 3.01 2.73 2.67 3.15 -4.91%
P/EPS 44.50 58.43 39.49 42.90 43.75 44.09 31.96 24.61%
EY 2.25 1.71 2.53 2.33 2.29 2.27 3.13 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.52 -
P/NAPS 1.13 1.28 1.59 1.11 1.14 1.15 1.38 -12.44%

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