[YTLPOWR] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- 49.75%

YoY- -9.67%

Quarter Report

YTLPI4Q30062012(FY2012)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	11,858,093	14,436,606	15,835,993	15,870,343	14,662,559	13,442,917	6,093,394	11.73%
YoY %	-17.86%	-8.84%	-0.22%	8.24%	9.07%	120.61%	-	-
Horiz. %	194.61%	236.92%	259.89%	260.45%	240.63%	220.61%	100.00%	-
PBT	1,247,192	1,126,594	1,311,815	1,391,476	1,556,906	1,717,212	1,386,872	-1.75%
YoY %	10.70%	-14.12%	-5.72%	-10.63%	-9.34%	23.82%	-	-
Horiz. %	89.93%	81.23%	94.59%	100.33%	112.26%	123.82%	100.00%	-
Tax	-326,794	82,153	-281,932	-234,515	-309,444	-476,203	-740,279	-12.73%
YoY %	-497.79%	129.14%	-20.22%	24.21%	35.02%	35.67%	-	-
Horiz. %	44.14%	-11.10%	38.08%	31.68%	41.80%	64.33%	100.00%	-
NP	920,398	1,208,747	1,029,883	1,156,961	1,247,462	1,241,009	646,593	6.05%
YoY %	-23.86%	17.37%	-10.98%	-7.25%	0.52%	91.93%	-	-
Horiz. %	142.35%	186.94%	159.28%	178.93%	192.93%	191.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	918,812	1,202,414	1,054,770	1,232,211	1,364,168	1,241,135	646,605	6.02%
YoY %	-23.59%	14.00%	-14.40%	-9.67%	9.91%	91.95%	-	-
Horiz. %	142.10%	185.96%	163.12%	190.57%	210.97%	191.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	-7.29%	21.49%	16.85%	19.88%	27.73%	53.38%	-
YoY %	459.40%	-133.92%	27.54%	-15.24%	-28.31%	-48.05%	-	-
Horiz. %	49.08%	-13.66%	40.26%	31.57%	37.24%	51.95%	100.00%	-
Total Cost	10,937,695	13,227,859	14,806,110	14,713,382	13,415,097	12,201,908	5,446,801	12.31%
YoY %	-17.31%	-10.66%	0.63%	9.68%	9.94%	124.02%	-	-
Horiz. %	200.81%	242.86%	271.83%	270.13%	246.29%	224.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,273,111	10,117,484	10,012,040	9,210,001	8,504,223	6,560,778	5,922,142	11.31%
YoY %	11.42%	1.05%	8.71%	8.30%	29.62%	10.78%	-	-
Horiz. %	190.36%	170.84%	169.06%	155.52%	143.60%	110.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	695,871	656,979	68,197	340,117	676,013	852,901	790,378	-2.09%
YoY %	5.92%	863.35%	-79.95%	-49.69%	-20.74%	7.91%	-	-
Horiz. %	88.04%	83.12%	8.63%	43.03%	85.53%	107.91%	100.00%	-
Div Payout %	75.74%	54.64%	6.47%	27.60%	49.56%	68.72%	122.24%	-
YoY %	38.62%	744.51%	-76.56%	-44.31%	-27.88%	-43.78%	-	-
Horiz. %	61.96%	44.70%	5.29%	22.58%	40.54%	56.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	11,273,111	10,117,484	10,012,040	9,210,001	8,504,223	6,560,778	5,922,142	11.31%
YoY %	11.42%	1.05%	8.71%	8.30%	29.62%	10.78%	-	-
Horiz. %	190.36%	170.84%	169.06%	155.52%	143.60%	110.78%	100.00%	-
NOSH	6,958,710	6,569,795	7,255,101	7,251,969	7,206,969	6,495,819	5,694,367	3.39%
YoY %	5.92%	-9.45%	0.04%	0.62%	10.95%	14.07%	-	-
Horiz. %	122.20%	115.37%	127.41%	127.35%	126.56%	114.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.76%	8.37%	6.50%	7.29%	8.51%	9.23%	10.61%	-
YoY %	-7.29%	28.77%	-10.84%	-14.34%	-7.80%	-13.01%	-	-
Horiz. %	73.14%	78.89%	61.26%	68.71%	80.21%	86.99%	100.00%	-
ROE	8.15%	11.88%	10.54%	13.38%	16.04%	18.92%	10.92%	-
YoY %	-31.40%	12.71%	-21.23%	-16.58%	-15.22%	73.26%	-	-
Horiz. %	74.63%	108.79%	96.52%	122.53%	146.89%	173.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	170.41	219.74	218.27	218.84	203.45	206.95	107.01	8.05%
YoY %	-22.45%	0.67%	-0.26%	7.56%	-1.69%	93.39%	-	-
Horiz. %	159.25%	205.35%	203.97%	204.50%	190.12%	193.39%	100.00%	-
EPS	13.20	18.30	14.54	16.99	18.93	19.10	11.35	2.54%
YoY %	-27.87%	25.86%	-14.42%	-10.25%	-0.89%	68.28%	-	-
Horiz. %	116.30%	161.23%	128.11%	149.69%	166.78%	168.28%	100.00%	-
DPS	10.00	10.00	0.94	4.69	9.38	13.13	13.88	-5.31%
YoY %	0.00%	963.83%	-79.96%	-50.00%	-28.56%	-5.40%	-	-
Horiz. %	72.05%	72.05%	6.77%	33.79%	67.58%	94.60%	100.00%	-
NAPS	1.62	1.54	1.38	1.27	1.18	1.01	1.04	7.66%
YoY %	5.19%	11.59%	8.66%	7.63%	16.83%	-2.88%	-	-
Horiz. %	155.77%	148.08%	132.69%	122.12%	113.46%	97.12%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,269,750
RPS	144.91	176.43	193.53	193.95	179.19	164.28	74.47	11.72%
YoY %	-17.87%	-8.84%	-0.22%	8.24%	9.08%	120.60%	-	-
Horiz. %	194.59%	236.91%	259.88%	260.44%	240.62%	220.60%	100.00%	-
EPS	11.23	14.69	12.89	15.06	16.67	15.17	7.90	6.03%
YoY %	-23.55%	13.96%	-14.41%	-9.66%	9.89%	92.03%	-	-
Horiz. %	142.15%	185.95%	163.16%	190.63%	211.01%	192.03%	100.00%	-
DPS	8.50	8.03	0.83	4.16	8.26	10.42	9.66	-2.10%
YoY %	5.85%	867.47%	-80.05%	-49.64%	-20.73%	7.87%	-	-
Horiz. %	87.99%	83.13%	8.59%	43.06%	85.51%	107.87%	100.00%	-
NAPS	1.3777	1.2364	1.2235	1.1255	1.0393	0.8018	0.7237	11.32%
YoY %	11.43%	1.05%	8.71%	8.29%	29.62%	10.79%	-	-
Horiz. %	190.37%	170.84%	169.06%	155.52%	143.61%	110.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.60	1.47	1.60	1.76	2.20	2.21	2.16	-
P/RPS	0.94	0.67	0.73	0.80	1.08	1.07	2.02	-11.96%
YoY %	40.30%	-8.22%	-8.75%	-25.93%	0.93%	-47.03%	-	-
Horiz. %	46.53%	33.17%	36.14%	39.60%	53.47%	52.97%	100.00%	-
P/EPS	12.12	8.03	11.01	10.36	11.62	11.57	19.02	-7.23%
YoY %	50.93%	-27.07%	6.27%	-10.84%	0.43%	-39.17%	-	-
Horiz. %	63.72%	42.22%	57.89%	54.47%	61.09%	60.83%	100.00%	-
EY	8.25	12.45	9.09	9.65	8.60	8.65	5.26	7.78%
YoY %	-33.73%	36.96%	-5.80%	12.21%	-0.58%	64.45%	-	-
Horiz. %	156.84%	236.69%	172.81%	183.46%	163.50%	164.45%	100.00%	-
DY	6.25	6.80	0.59	2.66	4.26	5.94	6.43	-0.47%
YoY %	-8.09%	1,052.54%	-77.82%	-37.56%	-28.28%	-7.62%	-	-
Horiz. %	97.20%	105.75%	9.18%	41.37%	66.25%	92.38%	100.00%	-
P/NAPS	0.99	0.95	1.16	1.39	1.86	2.19	2.08	-11.63%
YoY %	4.21%	-18.10%	-16.55%	-25.27%	-15.07%	5.29%	-	-
Horiz. %	47.60%	45.67%	55.77%	66.83%	89.42%	105.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	28/08/14	22/08/13	16/08/12	25/08/11	19/08/10	20/08/09	-
Price	1.49	1.43	1.59	1.80	1.89	2.29	2.12	-
P/RPS	0.87	0.65	0.73	0.82	0.93	1.11	1.98	-12.80%
YoY %	33.85%	-10.96%	-10.98%	-11.83%	-16.22%	-43.94%	-	-
Horiz. %	43.94%	32.83%	36.87%	41.41%	46.97%	56.06%	100.00%	-
P/EPS	11.28	7.81	10.94	10.59	9.98	11.99	18.67	-8.05%
YoY %	44.43%	-28.61%	3.31%	6.11%	-16.76%	-35.78%	-	-
Horiz. %	60.42%	41.83%	58.60%	56.72%	53.45%	64.22%	100.00%	-
EY	8.86	12.80	9.14	9.44	10.02	8.34	5.36	8.73%
YoY %	-30.78%	40.04%	-3.18%	-5.79%	20.14%	55.60%	-	-
Horiz. %	165.30%	238.81%	170.52%	176.12%	186.94%	155.60%	100.00%	-
DY	6.71	6.99	0.59	2.61	4.96	5.73	6.55	0.40%
YoY %	-4.01%	1,084.75%	-77.39%	-47.38%	-13.44%	-12.52%	-	-
Horiz. %	102.44%	106.72%	9.01%	39.85%	75.73%	87.48%	100.00%	-
P/NAPS	0.92	0.93	1.15	1.42	1.60	2.27	2.04	-12.42%
YoY %	-1.08%	-19.13%	-19.01%	-11.25%	-29.52%	11.27%	-	-
Horiz. %	45.10%	45.59%	56.37%	69.61%	78.43%	111.27%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:50:00

EMA 5

5 Mins

BUY

2024-05-13 15:00:00

EMA 5

Hourly

SELL

2024-05-13 14:30:00

ADX

30 Mins

SELL

2024-05-13 10:50:00

ADX

10 Mins

SELL

2024-05-13 10:25:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

373

PTRANS

PERAK TRANSIT BERHAD

334

GENTING

GENTING BHD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

259

TOPGLOV

TOP GLOVE CORPORATION BHD

251

SAPNRG

SAPURA ENERGY BERHAD

224

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More