[YTLPOWR] YoY Cumulative Quarter 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- 46.93%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 9,078,653 11,051,372 11,930,254 11,712,579 10,397,494 9,689,522 3,256,610 18.62%
PBT 990,061 883,334 996,583 1,049,746 1,138,825 1,066,142 843,112 2.71%
Tax -282,241 -130,995 -234,964 -281,667 -314,964 -283,180 -226,302 3.74%
NP 707,820 752,339 761,619 768,079 823,861 782,962 616,810 2.31%
-
NP to SH 711,715 737,420 765,051 822,828 868,034 783,088 616,810 2.41%
-
Tax Rate 28.51% 14.83% 23.58% 26.83% 27.66% 26.56% 26.84% -
Total Cost 8,370,833 10,299,033 11,168,635 10,944,500 9,573,633 8,906,560 2,639,800 21.19%
-
Net Worth 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 5,535,474 10.58%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 68,425 271,859 540,270 708,178 465,996 -
Div Payout % - - 8.94% 33.04% 62.24% 90.43% 75.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 6,294,919 5,535,474 10.58%
NOSH 6,936,793 6,578,233 7,279,267 7,249,585 7,203,601 6,294,919 5,648,443 3.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.80% 6.81% 6.38% 6.56% 7.92% 8.08% 18.94% -
ROE 7.03% 7.63% 7.73% 8.94% 10.66% 12.44% 11.14% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 130.88 168.00 163.89 161.56 144.34 153.93 57.66 14.63%
EPS 10.26 11.21 10.51 11.35 12.05 12.44 10.92 -1.03%
DPS 0.00 0.00 0.94 3.75 7.50 11.25 8.25 -
NAPS 1.46 1.47 1.36 1.27 1.13 1.00 0.98 6.86%
Adjusted Per Share Value based on latest NOSH - 7,260,525
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 109.97 133.87 144.51 141.87 125.94 117.37 39.45 18.62%
EPS 8.62 8.93 9.27 9.97 10.51 9.49 7.47 2.41%
DPS 0.00 0.00 0.83 3.29 6.54 8.58 5.64 -
NAPS 1.2268 1.1713 1.1992 1.1152 0.986 0.7625 0.6705 10.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.57 1.46 1.85 2.30 2.19 1.92 -
P/RPS 1.15 0.93 0.89 1.15 1.59 1.42 3.33 -16.23%
P/EPS 14.62 14.01 13.89 16.30 19.09 17.60 17.58 -3.02%
EY 6.84 7.14 7.20 6.14 5.24 5.68 5.69 3.11%
DY 0.00 0.00 0.64 2.03 3.26 5.14 4.30 -
P/NAPS 1.03 1.07 1.07 1.46 2.04 2.19 1.96 -10.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 -
Price 1.66 1.57 1.51 1.66 2.22 2.19 2.09 -
P/RPS 1.27 0.93 0.92 1.03 1.54 1.42 3.63 -16.05%
P/EPS 16.18 14.01 14.37 14.63 18.42 17.60 19.14 -2.75%
EY 6.18 7.14 6.96 6.84 5.43 5.68 5.22 2.85%
DY 0.00 0.00 0.62 2.26 3.38 5.14 3.95 -
P/NAPS 1.14 1.07 1.11 1.31 1.96 2.19 2.13 -9.88%

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