[YTLPOWR] QoQ 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- -18.95%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 3,385,234 3,300,188 3,770,052 3,981,132 3,905,739 3,652,547 4,098,582 -11.99%
PBT 243,260 305,954 328,101 249,279 315,232 336,569 345,667 -20.93%
Tax 213,148 -44,446 -72,946 -13,603 -46,968 -78,747 -93,717 -
NP 456,408 261,508 255,155 235,676 268,264 257,822 251,950 48.76%
-
NP to SH 464,994 255,573 247,025 234,822 289,719 256,161 256,084 48.99%
-
Tax Rate -87.62% 14.53% 22.23% 5.46% 14.90% 23.40% 27.11% -
Total Cost 2,928,826 3,038,680 3,514,897 3,745,456 3,637,475 3,394,725 3,846,632 -16.65%
-
Net Worth 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 -23.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 654,639 - - - - - - -
Div Payout % 140.78% - - - - - - -
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 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 -23.75%
NOSH 6,546,394 6,279,434 6,466,623 7,072,951 7,195,620 7,277,301 7,275,113 -6.81%
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 13.48% 7.92% 6.77% 5.92% 6.87% 7.06% 6.15% -
ROE 7.10% 2.77% 2.53% 2.18% 4.03% 2.59% 2.61% -
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 51.71 52.56 58.30 56.29 54.28 50.19 56.34 -5.57%
EPS 7.11 4.07 3.82 3.32 4.03 3.52 3.52 59.99%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.51 1.52 1.00 1.36 1.35 -18.17%
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 40.95 39.92 45.60 48.16 47.24 44.18 49.58 -12.00%
EPS 5.62 3.09 2.99 2.84 3.50 3.10 3.10 48.84%
DPS 7.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7918 1.1165 1.1811 1.3004 0.8704 1.1972 1.188 -23.75%
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 2.84 2.99 3.24 3.16 2.95 2.91 2.77 1.68%
P/EPS 20.70 38.57 49.48 53.61 39.74 41.48 44.32 -39.88%
EY 4.83 2.59 2.02 1.87 2.52 2.41 2.26 66.14%
DY 6.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.07 1.25 1.17 1.60 1.07 1.16 17.15%
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 2.77 2.99 2.92 3.45 2.93 3.01 2.73 0.97%
P/EPS 20.13 38.57 44.50 58.43 39.49 42.90 43.75 -40.48%
EY 4.97 2.59 2.25 1.71 2.53 2.33 2.29 67.86%
DY 6.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.07 1.13 1.28 1.59 1.11 1.14 16.35%

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