[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -18.88%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,858,093 12,104,870 12,796,632 13,434,840 14,436,606 14,735,162 15,502,368 -16.40%
PBT 1,247,192 1,320,081 1,302,324 1,211,492 1,126,594 1,177,778 1,154,760 5.28%
Tax -326,794 -376,321 -327,222 -261,344 82,153 -174,660 -173,098 52.93%
NP 920,398 943,760 975,102 950,148 1,208,747 1,003,118 981,662 -4.21%
-
NP to SH 918,812 948,953 977,960 975,396 1,202,414 983,226 963,694 -3.13%
-
Tax Rate 26.20% 28.51% 25.13% 21.57% -7.29% 14.83% 14.99% -
Total Cost 10,937,695 11,161,110 11,821,530 12,484,692 13,227,859 13,732,044 14,520,706 -17.25%
-
Net Worth 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 7.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 695,871 - - - 656,979 - - -
Div Payout % 75.74% - - - 54.64% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 7.18%
NOSH 6,958,710 6,936,793 6,887,042 6,792,451 6,569,795 6,578,233 6,729,706 2.26%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.76% 7.80% 7.62% 7.07% 8.37% 6.81% 6.33% -
ROE 8.15% 9.37% 10.14% 9.39% 11.88% 10.17% 9.48% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.41 174.50 185.81 197.79 219.74 224.00 230.36 -18.25%
EPS 13.20 13.68 14.20 14.36 18.30 14.95 14.32 -5.29%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.62 1.46 1.40 1.53 1.54 1.47 1.51 4.81%
Adjusted Per Share Value based on latest NOSH - 6,792,451
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 143.43 146.42 154.79 162.51 174.62 178.24 187.52 -16.40%
EPS 11.11 11.48 11.83 11.80 14.54 11.89 11.66 -3.17%
DPS 8.42 0.00 0.00 0.00 7.95 0.00 0.00 -
NAPS 1.3636 1.225 1.1663 1.2571 1.2238 1.1697 1.2292 7.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.50 1.48 1.64 1.47 1.57 1.89 -
P/RPS 0.94 0.86 0.80 0.83 0.67 0.70 0.82 9.55%
P/EPS 12.12 10.96 10.42 11.42 8.03 10.50 13.20 -5.54%
EY 8.25 9.12 9.59 8.76 12.45 9.52 7.58 5.82%
DY 6.25 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 0.99 1.03 1.06 1.07 0.95 1.07 1.25 -14.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 1.49 1.66 1.62 1.65 1.43 1.57 1.70 -
P/RPS 0.87 0.95 0.87 0.83 0.65 0.70 0.74 11.42%
P/EPS 11.28 12.13 11.41 11.49 7.81 10.50 11.87 -3.35%
EY 8.86 8.24 8.77 8.70 12.80 9.52 8.42 3.46%
DY 6.71 0.00 0.00 0.00 6.99 0.00 0.00 -
P/NAPS 0.92 1.14 1.16 1.08 0.93 1.07 1.13 -12.84%

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