[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -10.95%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,436,606 14,735,162 15,502,368 15,924,528 15,835,993 15,907,005 16,555,414 -8.74%
PBT 1,126,594 1,177,778 1,154,760 997,116 1,311,815 1,328,777 1,320,028 -10.05%
Tax 82,153 -174,660 -173,098 -54,412 -281,932 -313,285 -312,434 -
NP 1,208,747 1,003,118 981,662 942,704 1,029,883 1,015,492 1,007,594 12.93%
-
NP to SH 1,202,414 983,226 963,694 939,288 1,054,770 1,020,068 1,017,780 11.78%
-
Tax Rate -7.29% 14.83% 14.99% 5.46% 21.49% 23.58% 23.67% -
Total Cost 13,227,859 13,732,044 14,520,706 14,981,824 14,806,110 14,891,513 15,547,820 -10.23%
-
Net Worth 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 1.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 656,979 - - - 68,197 91,233 136,868 185.37%
Div Payout % 54.64% - - - 6.47% 8.94% 13.45% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 9,828,348 1.95%
NOSH 6,569,795 6,578,233 6,729,706 7,072,951 7,255,101 7,279,267 7,280,257 -6.63%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.37% 6.81% 6.33% 5.92% 6.50% 6.38% 6.09% -
ROE 11.88% 10.17% 9.48% 8.74% 10.54% 10.30% 10.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 219.74 224.00 230.36 225.15 218.27 218.52 227.40 -2.26%
EPS 18.30 14.95 14.32 13.28 14.54 14.01 13.98 19.72%
DPS 10.00 0.00 0.00 0.00 0.94 1.25 1.88 205.64%
NAPS 1.54 1.47 1.51 1.52 1.38 1.36 1.35 9.20%
Adjusted Per Share Value based on latest NOSH - 7,072,951
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 174.63 178.25 187.53 192.63 191.56 192.42 200.27 -8.75%
EPS 14.55 11.89 11.66 11.36 12.76 12.34 12.31 11.82%
DPS 7.95 0.00 0.00 0.00 0.82 1.10 1.66 184.93%
NAPS 1.2239 1.1697 1.2292 1.3005 1.2111 1.1975 1.1889 1.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.47 1.57 1.89 1.78 1.60 1.46 1.56 -
P/RPS 0.67 0.70 0.82 0.79 0.73 0.67 0.69 -1.94%
P/EPS 8.03 10.50 13.20 13.40 11.01 10.42 11.16 -19.75%
EY 12.45 9.52 7.58 7.46 9.09 9.60 8.96 24.59%
DY 6.80 0.00 0.00 0.00 0.59 0.86 1.21 217.09%
P/NAPS 0.95 1.07 1.25 1.17 1.16 1.07 1.16 -12.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 1.43 1.57 1.70 1.94 1.59 1.51 1.54 -
P/RPS 0.65 0.70 0.74 0.86 0.73 0.69 0.68 -2.97%
P/EPS 7.81 10.50 11.87 14.61 10.94 10.78 11.02 -20.56%
EY 12.80 9.52 8.42 6.85 9.14 9.28 9.08 25.80%
DY 6.99 0.00 0.00 0.00 0.59 0.83 1.22 221.21%
P/NAPS 0.93 1.07 1.13 1.28 1.15 1.11 1.14 -12.72%

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