[YTLPOWR] QoQ TTM 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- -4.66%

YoY- -15.15%

Quarter Report

YTLPI2Q31122012(FY2013)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	15,638,000	15,835,993	16,088,018	16,420,888	16,413,616	15,870,343	15,977,644	-1.42%
YoY %	-1.25%	-1.57%	-2.03%	0.04%	3.42%	-0.67%	-	-
Horiz. %	97.87%	99.11%	100.69%	102.77%	102.73%	99.33%	100.00%	-
PBT	1,246,747	1,311,815	1,338,313	1,353,644	1,408,022	1,391,476	1,467,827	-10.30%
YoY %	-4.96%	-1.98%	-1.13%	-3.86%	1.19%	-5.20%	-	-
Horiz. %	84.94%	89.37%	91.18%	92.22%	95.93%	94.80%	100.00%	-
Tax	-233,035	-281,932	-187,812	-190,068	-209,369	-234,515	-276,147	-10.69%
YoY %	17.34%	-50.11%	1.19%	9.22%	10.72%	15.08%	-	-
Horiz. %	84.39%	102.09%	68.01%	68.83%	75.82%	84.92%	100.00%	-
NP	1,013,712	1,029,883	1,150,501	1,163,576	1,198,653	1,156,961	1,191,680	-10.21%
YoY %	-1.57%	-10.48%	-1.12%	-2.93%	3.60%	-2.91%	-	-
Horiz. %	85.07%	86.42%	96.54%	97.64%	100.59%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,036,786	1,054,770	1,174,434	1,181,104	1,238,816	1,232,209	1,318,960	-14.81%
YoY %	-1.71%	-10.19%	-0.56%	-4.66%	0.54%	-6.58%	-	-
Horiz. %	78.61%	79.97%	89.04%	89.55%	93.92%	93.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.69%	21.49%	14.03%	14.04%	14.87%	16.85%	18.81%	-
YoY %	-13.03%	53.17%	-0.07%	-5.58%	-11.75%	-10.42%	-	-
Horiz. %	99.36%	114.25%	74.59%	74.64%	79.05%	89.58%	100.00%	-
Total Cost	14,624,288	14,806,110	14,937,517	15,257,312	15,214,963	14,713,382	14,785,964	-0.72%
YoY %	-1.23%	-0.88%	-2.10%	0.28%	3.41%	-0.49%	-	-
Horiz. %	98.91%	100.14%	101.02%	103.19%	102.90%	99.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	49.41%	-27.30%	0.77%	1.36%	2.53%	2.49%	-	-
Horiz. %	116.59%	78.04%	107.33%	106.51%	105.08%	102.49%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	-	68,483	136,819	205,068	273,190	340,440	407,935	-
YoY %	-	-49.95%	-33.28%	-24.94%	-19.75%	-16.55%	-	-
Horiz. %	-	16.79%	33.54%	50.27%	66.97%	83.45%	100.00%	-
Div Payout %	-	6.49%	11.65%	17.36%	22.05%	27.63%	30.93%	-
YoY %	-	-44.29%	-32.89%	-21.27%	-20.20%	-10.67%	-	-
Horiz. %	-	20.98%	37.67%	56.13%	71.29%	89.33%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
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%
YoY %	49.41%	-27.30%	0.77%	1.36%	2.53%	2.49%	-	-
Horiz. %	116.59%	78.04%	107.33%	106.51%	105.08%	102.49%	100.00%	-
NOSH	7,072,951	7,195,620	7,277,301	7,275,113	7,285,475	7,269,750	7,260,525	-1.72%
YoY %	-1.70%	-1.12%	0.03%	-0.14%	0.22%	0.13%	-	-
Horiz. %	97.42%	99.11%	100.23%	100.20%	100.34%	100.13%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	6.48%	6.50%	7.15%	7.09%	7.30%	7.29%	7.46%	-
YoY %	-0.31%	-9.09%	0.85%	-2.88%	0.14%	-2.28%	-	-
Horiz. %	86.86%	87.13%	95.84%	95.04%	97.86%	97.72%	100.00%	-
ROE	9.64%	14.66%	11.87%	12.03%	12.78%	13.04%	14.30%	-
YoY %	-34.24%	23.50%	-1.33%	-5.87%	-1.99%	-8.81%	-	-
Horiz. %	67.41%	102.52%	83.01%	84.13%	89.37%	91.19%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	221.10	220.08	221.07	225.71	225.29	218.31	220.06	0.31%
YoY %	0.46%	-0.45%	-2.06%	0.19%	3.20%	-0.80%	-	-
Horiz. %	100.47%	100.01%	100.46%	102.57%	102.38%	99.20%	100.00%	-
EPS	14.66	14.66	16.14	16.23	17.00	16.95	18.17	-13.32%
YoY %	0.00%	-9.17%	-0.55%	-4.53%	0.29%	-6.71%	-	-
Horiz. %	80.68%	80.68%	88.83%	89.32%	93.56%	93.29%	100.00%	-
DPS	0.00	0.94	1.88	2.82	3.76	4.70	5.64	-
YoY %	0.00%	-50.00%	-33.33%	-25.00%	-20.00%	-16.67%	-	-
Horiz. %	0.00%	16.67%	33.33%	50.00%	66.67%	83.33%	100.00%	-
NAPS	1.52	1.00	1.36	1.35	1.33	1.30	1.27	12.71%
YoY %	52.00%	-26.47%	0.74%	1.50%	2.31%	2.36%	-	-
Horiz. %	119.69%	78.74%	107.09%	106.30%	104.72%	102.36%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,275,113
RPS	189.16	191.55	194.60	198.63	198.54	191.97	193.26	-1.41%
YoY %	-1.25%	-1.57%	-2.03%	0.05%	3.42%	-0.67%	-	-
Horiz. %	97.88%	99.12%	100.69%	102.78%	102.73%	99.33%	100.00%	-
EPS	12.54	12.76	14.21	14.29	14.98	14.90	15.95	-14.80%
YoY %	-1.72%	-10.20%	-0.56%	-4.61%	0.54%	-6.58%	-	-
Horiz. %	78.62%	80.00%	89.09%	89.59%	93.92%	93.42%	100.00%	-
DPS	0.00	0.83	1.65	2.48	3.30	4.12	4.93	-
YoY %	0.00%	-49.70%	-33.47%	-24.85%	-19.90%	-16.43%	-	-
Horiz. %	0.00%	16.84%	33.47%	50.30%	66.94%	83.57%	100.00%	-
NAPS	1.3004	0.8704	1.1972	1.188	1.1721	1.1431	1.1154	10.76%
YoY %	49.40%	-27.30%	0.77%	1.36%	2.54%	2.48%	-	-
Horiz. %	116.59%	78.03%	107.33%	106.51%	105.08%	102.48%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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	0.81	0.73	0.66	0.69	0.74	0.81	0.84	-2.39%
YoY %	10.96%	10.61%	-4.35%	-6.76%	-8.64%	-3.57%	-	-
Horiz. %	96.43%	86.90%	78.57%	82.14%	88.10%	96.43%	100.00%	-
P/EPS	12.14	10.92	9.05	9.61	9.76	10.38	10.18	12.44%
YoY %	11.17%	20.66%	-5.83%	-1.54%	-5.97%	1.96%	-	-
Horiz. %	119.25%	107.27%	88.90%	94.40%	95.87%	101.96%	100.00%	-
EY	8.24	9.16	11.05	10.41	10.24	9.63	9.82	-11.02%
YoY %	-10.04%	-17.10%	6.15%	1.66%	6.33%	-1.93%	-	-
Horiz. %	83.91%	93.28%	112.53%	106.01%	104.28%	98.07%	100.00%	-
DY	0.00	0.59	1.29	1.81	2.27	2.67	3.05	-
YoY %	0.00%	-54.26%	-28.73%	-20.26%	-14.98%	-12.46%	-	-
Horiz. %	0.00%	19.34%	42.30%	59.34%	74.43%	87.54%	100.00%	-
P/NAPS	1.17	1.60	1.07	1.16	1.25	1.35	1.46	-13.71%
YoY %	-26.88%	49.53%	-7.76%	-7.20%	-7.41%	-7.53%	-	-
Horiz. %	80.14%	109.59%	73.29%	79.45%	85.62%	92.47%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
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	0.88	0.72	0.68	0.68	0.68	0.82	0.75	11.23%
YoY %	22.22%	5.88%	0.00%	0.00%	-17.07%	9.33%	-	-
Horiz. %	117.33%	96.00%	90.67%	90.67%	90.67%	109.33%	100.00%	-
P/EPS	13.23	10.85	9.36	9.49	9.00	10.62	9.14	27.93%
YoY %	21.94%	15.92%	-1.37%	5.44%	-15.25%	16.19%	-	-
Horiz. %	144.75%	118.71%	102.41%	103.83%	98.47%	116.19%	100.00%	-
EY	7.56	9.22	10.69	10.54	11.11	9.42	10.94	-21.81%
YoY %	-18.00%	-13.75%	1.42%	-5.13%	17.94%	-13.89%	-	-
Horiz. %	69.10%	84.28%	97.71%	96.34%	101.55%	86.11%	100.00%	-
DY	0.00	0.59	1.25	1.83	2.46	2.61	3.40	-
YoY %	0.00%	-52.80%	-31.69%	-25.61%	-5.75%	-23.24%	-	-
Horiz. %	0.00%	17.35%	36.76%	53.82%	72.35%	76.76%	100.00%	-
P/NAPS	1.28	1.59	1.11	1.14	1.15	1.38	1.31	-1.53%
YoY %	-19.50%	43.24%	-2.63%	-0.87%	-16.67%	5.34%	-	-
Horiz. %	97.71%	121.37%	84.73%	87.02%	87.79%	105.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos