[YTLPOWR] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 29.1%
YoY- -23.59%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,078,844 5,837,932 3,220,025 11,858,093 9,078,653 6,398,316 3,358,710 79.42%
PBT 871,331 653,390 266,291 1,247,192 990,061 651,162 302,873 102.14%
Tax -185,752 -170,331 -92,157 -326,794 -282,241 -163,611 -65,336 100.56%
NP 685,579 483,059 174,134 920,398 707,820 487,551 237,537 102.58%
-
NP to SH 665,931 489,437 186,723 918,812 711,715 488,980 243,849 95.25%
-
Tax Rate 21.32% 26.07% 34.61% 26.20% 28.51% 25.13% 21.57% -
Total Cost 7,393,265 5,354,873 3,045,891 10,937,695 8,370,833 5,910,765 3,121,173 77.60%
-
Net Worth 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 6.81%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 695,871 - - - -
Div Payout % - - - 75.74% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 6.81%
NOSH 7,499,222 7,393,308 7,072,840 6,958,710 6,936,793 6,887,042 6,792,451 6.81%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.49% 8.27% 5.41% 7.76% 7.80% 7.62% 7.07% -
ROE 5.80% 4.11% 1.50% 8.15% 7.03% 5.07% 2.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.73 78.96 45.53 170.41 130.88 92.90 49.45 67.97%
EPS 8.88 6.62 2.64 13.20 10.26 7.10 3.59 82.79%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.53 1.61 1.76 1.62 1.46 1.40 1.53 0.00%
Adjusted Per Share Value based on latest NOSH - 7,042,304
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 97.73 70.62 38.95 143.44 109.82 77.40 40.63 79.42%
EPS 8.06 5.92 2.26 11.11 8.61 5.92 2.95 95.31%
DPS 0.00 0.00 0.00 8.42 0.00 0.00 0.00 -
NAPS 1.3879 1.4399 1.5058 1.3637 1.2251 1.1663 1.2571 6.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.48 1.48 1.61 1.60 1.50 1.48 1.64 -
P/RPS 1.37 1.87 3.54 0.94 1.15 1.59 3.32 -44.54%
P/EPS 16.67 22.36 60.98 12.12 14.62 20.85 45.68 -48.90%
EY 6.00 4.47 1.64 8.25 6.84 4.80 2.19 95.67%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.91 0.99 1.03 1.06 1.07 -6.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 -
Price 1.45 1.46 1.51 1.49 1.66 1.62 1.65 -
P/RPS 1.35 1.85 3.32 0.87 1.27 1.74 3.34 -45.30%
P/EPS 16.33 22.05 57.20 11.28 16.18 22.82 45.96 -49.80%
EY 6.12 4.53 1.75 8.86 6.18 4.38 2.18 98.87%
DY 0.00 0.00 0.00 6.71 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.86 0.92 1.14 1.16 1.08 -8.18%

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