[YTLPOWR] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -5.25%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,420,888 16,413,616 15,870,343 15,977,644 15,328,837 14,814,132 14,662,559 7.80%
PBT 1,353,644 1,408,022 1,391,476 1,467,827 1,516,019 1,472,796 1,556,906 -8.86%
Tax -190,068 -209,369 -234,515 -276,147 -291,445 -284,939 -309,444 -27.63%
NP 1,163,576 1,198,653 1,156,961 1,191,680 1,224,574 1,187,857 1,247,462 -4.51%
-
NP to SH 1,181,104 1,238,816 1,232,209 1,318,960 1,392,040 1,337,459 1,364,168 -9.11%
-
Tax Rate 14.04% 14.87% 16.85% 18.81% 19.22% 19.35% 19.88% -
Total Cost 15,257,312 15,214,963 14,713,382 14,785,964 14,104,263 13,626,275 13,415,097 8.91%
-
Net Worth 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 22.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 205,068 273,190 340,440 407,935 475,203 542,449 676,743 -54.72%
Div Payout % 17.36% 22.05% 27.63% 30.93% 34.14% 40.56% 49.61% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 9,821,403 9,689,682 9,450,674 9,220,866 9,058,776 8,880,491 7,224,992 22.59%
NOSH 7,275,113 7,285,475 7,269,750 7,260,525 7,247,020 7,219,911 7,224,992 0.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.09% 7.30% 7.29% 7.46% 7.99% 8.02% 8.51% -
ROE 12.03% 12.78% 13.04% 14.30% 15.37% 15.06% 18.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 225.71 225.29 218.31 220.06 211.52 205.18 202.94 7.31%
EPS 16.23 17.00 16.95 18.17 19.21 18.52 18.88 -9.54%
DPS 2.82 3.76 4.70 5.64 6.58 7.52 9.39 -54.99%
NAPS 1.35 1.33 1.30 1.27 1.25 1.23 1.00 22.03%
Adjusted Per Share Value based on latest NOSH - 7,260,525
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 198.83 198.74 192.16 193.46 185.61 179.37 177.54 7.80%
EPS 14.30 15.00 14.92 15.97 16.86 16.19 16.52 -9.13%
DPS 2.48 3.31 4.12 4.94 5.75 6.57 8.19 -54.74%
NAPS 1.1892 1.1733 1.1443 1.1165 1.0969 1.0753 0.8748 22.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.56 1.66 1.76 1.85 1.78 1.70 2.20 -
P/RPS 0.69 0.74 0.81 0.84 0.84 0.83 1.08 -25.71%
P/EPS 9.61 9.76 10.38 10.18 9.27 9.18 11.65 -11.99%
EY 10.41 10.24 9.63 9.82 10.79 10.90 8.58 13.68%
DY 1.81 2.27 2.67 3.05 3.70 4.42 4.27 -43.42%
P/NAPS 1.16 1.25 1.35 1.46 1.42 1.38 2.20 -34.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 1.54 1.53 1.80 1.66 1.90 1.80 1.89 -
P/RPS 0.68 0.68 0.82 0.75 0.90 0.88 0.93 -18.76%
P/EPS 9.49 9.00 10.62 9.14 9.89 9.72 10.01 -3.47%
EY 10.54 11.11 9.42 10.94 10.11 10.29 9.99 3.62%
DY 1.83 2.46 2.61 3.40 3.46 4.18 4.97 -48.47%
P/NAPS 1.14 1.15 1.38 1.31 1.52 1.46 1.89 -28.50%

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