[YTLPOWR] YoY 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- 55.76%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,779,440 3,385,234 3,905,739 4,157,764 4,265,065 3,753,395 2,836,784 -0.33%
PBT 257,131 243,260 315,232 341,730 418,081 651,070 543,761 -11.72%
Tax -44,553 213,148 -46,968 47,152 5,520 -193,023 -513,977 -33.46%
NP 212,578 456,408 268,264 388,882 423,601 458,047 29,784 38.73%
-
NP to SH 207,097 464,994 289,719 409,383 496,134 458,047 29,796 38.12%
-
Tax Rate 17.33% -87.62% 14.90% -13.80% -1.32% 29.65% 94.52% -
Total Cost 2,566,862 2,928,826 3,637,475 3,768,882 3,841,464 3,295,348 2,807,000 -1.47%
-
Net Worth 7,042,304 6,546,394 7,195,620 9,450,674 7,224,992 7,103,162 6,000,666 2.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 704,230 654,639 - 68,335 135,829 133,539 112,812 35.67%
Div Payout % 340.05% 140.78% - 16.69% 27.38% 29.15% 378.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,042,304 6,546,394 7,195,620 9,450,674 7,224,992 7,103,162 6,000,666 2.70%
NOSH 7,042,304 6,546,394 7,195,620 7,269,750 7,224,992 7,103,162 6,000,666 2.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.65% 13.48% 6.87% 9.35% 9.93% 12.20% 1.05% -
ROE 2.94% 7.10% 4.03% 4.33% 6.87% 6.45% 0.50% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.47 51.71 54.28 57.19 59.03 52.84 47.27 -2.95%
EPS 2.94 7.11 4.03 5.63 6.87 6.45 0.51 33.88%
DPS 10.00 10.00 0.00 0.94 1.88 1.88 1.88 32.10%
NAPS 1.00 1.00 1.00 1.30 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 7,269,750
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.62 40.95 47.24 50.29 51.59 45.40 34.31 -0.33%
EPS 2.51 5.62 3.50 4.95 6.00 5.54 0.36 38.19%
DPS 8.52 7.92 0.00 0.83 1.64 1.62 1.36 35.75%
NAPS 0.8518 0.7918 0.8704 1.1431 0.8739 0.8592 0.7258 2.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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 4.05 2.84 2.95 3.08 3.73 4.18 4.57 -1.99%
P/EPS 54.41 20.70 39.74 31.25 32.04 34.27 435.01 -29.27%
EY 1.84 4.83 2.52 3.20 3.12 2.92 0.23 41.39%
DY 6.25 6.80 0.00 0.53 0.85 0.85 0.87 38.88%
P/NAPS 1.60 1.47 1.60 1.35 2.20 2.21 2.16 -4.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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 3.78 2.77 2.93 3.15 3.20 4.33 4.48 -2.79%
P/EPS 50.67 20.13 39.49 31.96 27.52 35.51 426.95 -29.88%
EY 1.97 4.97 2.53 3.13 3.63 2.82 0.23 43.01%
DY 6.71 6.99 0.00 0.52 0.99 0.82 0.89 40.00%
P/NAPS 1.49 1.43 1.59 1.38 1.89 2.29 2.12 -5.70%

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