[YTLPOWR] YoY Annualized 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- 0.65%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,675,864 12,796,632 15,502,368 16,555,414 15,454,324 14,121,768 12,676,848 -1.36%
PBT 1,306,780 1,302,324 1,154,760 1,320,028 1,395,692 1,477,466 1,326,946 -0.25%
Tax -340,662 -327,222 -173,098 -312,434 -401,328 -437,326 -364,330 -1.11%
NP 966,118 975,102 981,662 1,007,594 994,364 1,040,140 962,616 0.06%
-
NP to SH 978,874 977,960 963,694 1,017,780 1,119,990 1,064,246 962,868 0.27%
-
Tax Rate 26.07% 25.13% 14.99% 23.67% 28.75% 29.60% 27.46% -
Total Cost 10,709,746 11,821,530 14,520,706 15,547,820 14,459,960 13,081,628 11,714,232 -1.48%
-
Net Worth 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 7,920,640 6,652,982 10.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 136,868 406,611 810,785 907,224 -
Div Payout % - - - 13.45% 36.30% 76.18% 94.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 7,920,640 6,652,982 10.17%
NOSH 7,393,308 6,887,042 6,729,706 7,280,257 7,235,077 7,200,581 6,048,165 3.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.27% 7.62% 6.33% 6.09% 6.43% 7.37% 7.59% -
ROE 8.22% 10.14% 9.48% 10.36% 12.38% 13.44% 14.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 157.92 185.81 230.36 227.40 213.60 196.12 209.60 -4.60%
EPS 13.24 14.20 14.32 13.98 15.48 14.78 15.92 -3.02%
DPS 0.00 0.00 0.00 1.88 5.62 11.26 15.00 -
NAPS 1.61 1.40 1.51 1.35 1.25 1.10 1.10 6.55%
Adjusted Per Share Value based on latest NOSH - 7,275,113
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 141.23 154.79 187.51 200.25 186.93 170.82 153.34 -1.36%
EPS 11.84 11.83 11.66 12.31 13.55 12.87 11.65 0.26%
DPS 0.00 0.00 0.00 1.66 4.92 9.81 10.97 -
NAPS 1.4398 1.1663 1.2292 1.1888 1.0939 0.9581 0.8047 10.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 1.48 1.89 1.56 1.78 2.44 2.24 -
P/RPS 0.94 0.80 0.82 0.69 0.83 1.24 1.07 -2.13%
P/EPS 11.18 10.42 13.20 11.16 11.50 16.51 14.07 -3.75%
EY 8.95 9.59 7.58 8.96 8.70 6.06 7.11 3.90%
DY 0.00 0.00 0.00 1.21 3.16 4.61 6.70 -
P/NAPS 0.92 1.06 1.25 1.16 1.42 2.22 2.04 -12.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.46 1.62 1.70 1.54 1.90 2.30 2.16 -
P/RPS 0.92 0.87 0.74 0.68 0.89 1.17 1.03 -1.86%
P/EPS 11.03 11.41 11.87 11.02 12.27 15.56 13.57 -3.39%
EY 9.07 8.77 8.42 9.08 8.15 6.43 7.37 3.51%
DY 0.00 0.00 0.00 1.22 2.96 4.90 6.94 -
P/NAPS 0.91 1.16 1.13 1.14 1.52 2.09 1.96 -11.99%

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