[YTLPOWR] YoY 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- 1.3%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 2,617,907 3,039,606 3,770,052 4,098,582 4,091,310 3,576,605 3,134,702 -2.95%
PBT 387,099 348,289 328,101 345,667 400,045 356,822 344,549 1.95%
Tax -78,174 -98,275 -72,946 -93,717 -113,018 -106,512 -94,212 -3.06%
NP 308,925 250,014 255,155 251,950 287,027 250,310 250,337 3.56%
-
NP to SH 302,714 245,131 247,025 256,084 313,796 259,215 250,337 3.21%
-
Tax Rate 20.19% 28.22% 22.23% 27.11% 28.25% 29.85% 27.34% -
Total Cost 2,308,982 2,789,592 3,514,897 3,846,632 3,804,283 3,326,295 2,884,365 -3.63%
-
Net Worth 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 6,833,019 10.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 68,121 135,367 232,943 -
Div Payout % - - - - 21.71% 52.22% 93.05% -
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 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 6,833,019 10.48%
NOSH 7,722,295 6,983,789 6,466,623 7,275,113 7,247,020 7,200,416 6,211,835 3.69%
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 11.80% 8.23% 6.77% 6.15% 7.02% 7.00% 7.99% -
ROE 2.43% 2.51% 2.53% 2.61% 3.46% 3.27% 3.66% -
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 33.90 43.52 58.30 56.34 56.46 49.67 50.46 -6.41%
EPS 3.92 3.51 3.82 3.52 4.33 3.60 4.03 -0.45%
DPS 0.00 0.00 0.00 0.00 0.94 1.88 3.75 -
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 31.67 36.77 45.60 49.58 49.49 43.26 37.92 -2.95%
EPS 3.66 2.97 2.99 3.10 3.80 3.14 3.03 3.19%
DPS 0.00 0.00 0.00 0.00 0.82 1.64 2.82 -
NAPS 1.5039 1.1827 1.1811 1.188 1.0957 0.9581 0.8265 10.48%
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 4.37 3.40 3.24 2.77 3.15 4.91 4.44 -0.26%
P/EPS 37.76 42.17 49.48 44.32 41.11 67.78 55.58 -6.23%
EY 2.65 2.37 2.02 2.26 2.43 1.48 1.80 6.65%
DY 0.00 0.00 0.00 0.00 0.53 0.77 1.67 -
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 4.31 3.72 2.92 2.73 3.37 4.63 4.28 0.11%
P/EPS 37.24 46.15 44.50 43.75 43.88 63.89 53.60 -5.88%
EY 2.68 2.17 2.25 2.29 2.28 1.57 1.87 6.17%
DY 0.00 0.00 0.00 0.00 0.49 0.82 1.74 -
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