[YTLPOWR] YoY Annualized 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- 0.22%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,771,792 12,104,870 14,735,162 15,907,005 15,616,772 13,863,325 12,919,362 -2.98%
PBT 1,161,774 1,320,081 1,177,778 1,328,777 1,399,661 1,518,433 1,421,522 -3.30%
Tax -247,669 -376,321 -174,660 -313,285 -375,556 -419,952 -377,573 -6.78%
NP 914,105 943,760 1,003,118 1,015,492 1,024,105 1,098,481 1,043,949 -2.18%
-
NP to SH 887,908 948,953 983,226 1,020,068 1,097,104 1,157,378 1,044,117 -2.66%
-
Tax Rate 21.32% 28.51% 14.83% 23.58% 26.83% 27.66% 26.56% -
Total Cost 9,857,686 11,161,110 13,732,044 14,891,513 14,592,666 12,764,844 11,875,413 -3.05%
-
Net Worth 11,473,810 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 10.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 91,233 362,479 720,360 944,237 -
Div Payout % - - - 8.94% 33.04% 62.24% 90.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 11,473,810 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 10.51%
NOSH 7,499,222 6,936,793 6,578,233 7,279,267 7,249,585 7,203,601 6,294,919 2.95%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.49% 7.80% 6.81% 6.38% 6.56% 7.92% 8.08% -
ROE 7.74% 9.37% 10.17% 10.30% 11.92% 14.22% 16.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 143.64 174.50 224.00 218.52 215.42 192.45 205.23 -5.76%
EPS 11.84 13.68 14.95 14.01 15.13 16.07 16.59 -5.46%
DPS 0.00 0.00 0.00 1.25 5.00 10.00 15.00 -
NAPS 1.53 1.46 1.47 1.36 1.27 1.13 1.00 7.33%
Adjusted Per Share Value based on latest NOSH - 7,277,301
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 130.29 146.42 178.23 192.41 188.90 167.69 156.27 -2.98%
EPS 10.74 11.48 11.89 12.34 13.27 14.00 12.63 -2.66%
DPS 0.00 0.00 0.00 1.10 4.38 8.71 11.42 -
NAPS 1.3879 1.225 1.1697 1.1975 1.1137 0.9846 0.7614 10.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.48 1.50 1.57 1.46 1.85 2.30 2.19 -
P/RPS 1.03 0.86 0.70 0.67 0.86 1.20 1.07 -0.63%
P/EPS 12.50 10.96 10.50 10.42 12.22 14.32 13.20 -0.90%
EY 8.00 9.12 9.52 9.60 8.18 6.99 7.57 0.92%
DY 0.00 0.00 0.00 0.86 2.70 4.35 6.85 -
P/NAPS 0.97 1.03 1.07 1.07 1.46 2.04 2.19 -12.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 1.45 1.66 1.57 1.51 1.66 2.22 2.19 -
P/RPS 1.01 0.95 0.70 0.69 0.77 1.15 1.07 -0.95%
P/EPS 12.25 12.13 10.50 10.78 10.97 13.82 13.20 -1.23%
EY 8.17 8.24 9.52 9.28 9.12 7.24 7.57 1.27%
DY 0.00 0.00 0.00 0.83 3.01 4.50 6.85 -
P/NAPS 0.95 1.14 1.07 1.11 1.31 1.96 2.19 -12.98%

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