[YTLPOWR] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 22.29%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,104,870 12,796,632 13,434,840 14,436,606 14,735,162 15,502,368 15,924,528 -16.72%
PBT 1,320,081 1,302,324 1,211,492 1,126,594 1,177,778 1,154,760 997,116 20.58%
Tax -376,321 -327,222 -261,344 82,153 -174,660 -173,098 -54,412 263.43%
NP 943,760 975,102 950,148 1,208,747 1,003,118 981,662 942,704 0.07%
-
NP to SH 948,953 977,960 975,396 1,202,414 983,226 963,694 939,288 0.68%
-
Tax Rate 28.51% 25.13% 21.57% -7.29% 14.83% 14.99% 5.46% -
Total Cost 11,161,110 11,821,530 12,484,692 13,227,859 13,732,044 14,520,706 14,981,824 -17.83%
-
Net Worth 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 -3.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 656,979 - - - -
Div Payout % - - - 54.64% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 -3.90%
NOSH 6,936,793 6,887,042 6,792,451 6,569,795 6,578,233 6,729,706 7,072,951 -1.28%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.80% 7.62% 7.07% 8.37% 6.81% 6.33% 5.92% -
ROE 9.37% 10.14% 9.39% 11.88% 10.17% 9.48% 8.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 174.50 185.81 197.79 219.74 224.00 230.36 225.15 -15.63%
EPS 13.68 14.20 14.36 18.30 14.95 14.32 13.28 1.99%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.53 1.54 1.47 1.51 1.52 -2.65%
Adjusted Per Share Value based on latest NOSH - 6,546,394
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.42 154.79 162.51 174.62 178.24 187.52 192.62 -16.72%
EPS 11.48 11.83 11.80 14.54 11.89 11.66 11.36 0.70%
DPS 0.00 0.00 0.00 7.95 0.00 0.00 0.00 -
NAPS 1.225 1.1663 1.2571 1.2238 1.1697 1.2292 1.3004 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.50 1.48 1.64 1.47 1.57 1.89 1.78 -
P/RPS 0.86 0.80 0.83 0.67 0.70 0.82 0.79 5.82%
P/EPS 10.96 10.42 11.42 8.03 10.50 13.20 13.40 -12.55%
EY 9.12 9.59 8.76 12.45 9.52 7.58 7.46 14.34%
DY 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.07 0.95 1.07 1.25 1.17 -8.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 -
Price 1.66 1.62 1.65 1.43 1.57 1.70 1.94 -
P/RPS 0.95 0.87 0.83 0.65 0.70 0.74 0.86 6.86%
P/EPS 12.13 11.41 11.49 7.81 10.50 11.87 14.61 -11.67%
EY 8.24 8.77 8.70 12.80 9.52 8.42 6.85 13.12%
DY 0.00 0.00 0.00 6.99 0.00 0.00 0.00 -
P/NAPS 1.14 1.16 1.08 0.93 1.07 1.13 1.28 -7.43%

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