[YTLPOWR] QoQ 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- -47.56%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 2,779,440 2,680,337 3,039,606 3,358,710 3,385,234 3,300,188 3,770,052 -18.43%
PBT 257,131 338,899 348,289 302,873 243,260 305,954 328,101 -15.03%
Tax -44,553 -118,630 -98,275 -65,336 213,148 -44,446 -72,946 -28.07%
NP 212,578 220,269 250,014 237,537 456,408 261,508 255,155 -11.48%
-
NP to SH 207,097 222,735 245,131 243,849 464,994 255,573 247,025 -11.11%
-
Tax Rate 17.33% 35.00% 28.22% 21.57% -87.62% 14.53% 22.23% -
Total Cost 2,566,862 2,460,068 2,789,592 3,121,173 2,928,826 3,038,680 3,514,897 -18.95%
-
Net Worth 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 -19.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 704,230 - - - 654,639 - - -
Div Payout % 340.05% - - - 140.78% - - -
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 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 -19.62%
NOSH 7,042,304 7,026,340 6,983,789 6,792,451 6,546,394 6,279,434 6,466,623 5.86%
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 7.65% 8.22% 8.23% 7.07% 13.48% 7.92% 6.77% -
ROE 2.94% 2.17% 2.51% 2.35% 7.10% 2.77% 2.53% -
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 39.47 38.15 43.52 49.45 51.71 52.56 58.30 -22.95%
EPS 2.94 3.17 3.51 3.59 7.11 4.07 3.82 -16.05%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.00 1.46 1.40 1.53 1.00 1.47 1.51 -24.08%
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 33.62 32.42 36.77 40.63 40.95 39.92 45.61 -18.44%
EPS 2.51 2.69 2.97 2.95 5.62 3.09 2.99 -11.03%
DPS 8.52 0.00 0.00 0.00 7.92 0.00 0.00 -
NAPS 0.8519 1.2409 1.1827 1.2571 0.7919 1.1166 1.1812 -19.62%
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 4.05 3.93 3.40 3.32 2.84 2.99 3.24 16.08%
P/EPS 54.41 47.32 42.17 45.68 20.70 38.57 49.48 6.55%
EY 1.84 2.11 2.37 2.19 4.83 2.59 2.02 -6.04%
DY 6.25 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 1.60 1.03 1.06 1.07 1.47 1.07 1.25 17.94%
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 3.78 4.35 3.72 3.34 2.77 2.99 2.92 18.83%
P/EPS 50.67 52.37 46.15 45.96 20.13 38.57 44.50 9.06%
EY 1.97 1.91 2.17 2.18 4.97 2.59 2.25 -8.50%
DY 6.71 0.00 0.00 0.00 6.99 0.00 0.00 -
P/NAPS 1.49 1.14 1.16 1.08 1.43 1.07 1.13 20.30%

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