[YTLPOWR] YoY 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- 0.03%
YoY- -2.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 2,240,912 2,680,337 3,300,188 3,652,547 3,985,417 3,336,610 3,351,098 -6.48%
PBT 217,941 338,899 305,954 336,569 351,900 400,092 402,669 -9.71%
Tax -15,421 -118,630 -44,446 -78,747 -81,003 -96,301 -101,015 -26.87%
NP 202,520 220,269 261,508 257,822 270,897 303,791 301,654 -6.41%
-
NP to SH 176,494 222,735 255,573 256,161 262,831 335,911 301,654 -8.53%
-
Tax Rate 7.08% 35.00% 14.53% 23.40% 23.02% 24.07% 25.09% -
Total Cost 2,038,392 2,460,068 3,038,680 3,394,725 3,714,520 3,032,819 3,049,444 -6.48%
-
Net Worth 11,791,957 10,258,457 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 9.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 68,248 135,517 255,350 -
Div Payout % - - - - 25.97% 40.34% 84.65% -
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 11,791,957 10,258,457 9,230,769 9,897,129 9,220,866 8,145,481 6,809,345 9.57%
NOSH 7,707,161 7,026,340 6,279,434 7,277,301 7,260,525 7,208,390 6,809,345 2.08%
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 9.04% 8.22% 7.92% 7.06% 6.80% 9.10% 9.00% -
ROE 1.50% 2.17% 2.77% 2.59% 2.85% 4.12% 4.43% -
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 29.08 38.15 52.56 50.19 54.89 46.29 49.21 -8.38%
EPS 2.29 3.17 4.07 3.52 3.62 4.66 4.43 -10.40%
DPS 0.00 0.00 0.00 0.00 0.94 1.88 3.75 -
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 27.11 32.42 39.92 44.18 48.21 40.36 40.53 -6.47%
EPS 2.13 2.69 3.09 3.10 3.18 4.06 3.65 -8.57%
DPS 0.00 0.00 0.00 0.00 0.83 1.64 3.09 -
NAPS 1.4263 1.2409 1.1165 1.1972 1.1154 0.9853 0.8237 9.57%
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 5.09 3.93 2.99 2.91 3.37 4.97 4.45 2.26%
P/EPS 64.63 47.32 38.57 41.48 51.10 49.36 49.44 4.56%
EY 1.55 2.11 2.59 2.41 1.96 2.03 2.02 -4.31%
DY 0.00 0.00 0.00 0.00 0.51 0.82 1.71 -
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 4.99 4.35 2.99 3.01 3.02 4.80 4.45 1.92%
P/EPS 63.32 52.37 38.57 42.90 45.86 47.64 49.44 4.20%
EY 1.58 1.91 2.59 2.33 2.18 2.10 2.02 -4.00%
DY 0.00 0.00 0.00 0.00 0.57 0.85 1.71 -
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