[YTLPOWR] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -9.14%
YoY- -12.85%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,617,907 3,220,025 2,779,440 2,680,337 3,039,606 3,358,710 3,385,234 -15.70%
PBT 387,099 266,291 257,131 338,899 348,289 302,873 243,260 36.18%
Tax -78,174 -92,157 -44,553 -118,630 -98,275 -65,336 213,148 -
NP 308,925 174,134 212,578 220,269 250,014 237,537 456,408 -22.85%
-
NP to SH 302,714 186,723 207,097 222,735 245,131 243,849 464,994 -24.82%
-
Tax Rate 20.19% 34.61% 17.33% 35.00% 28.22% 21.57% -87.62% -
Total Cost 2,308,982 3,045,891 2,566,862 2,460,068 2,789,592 3,121,173 2,928,826 -14.62%
-
Net Worth 12,432,896 12,448,199 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 53.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 704,230 - - - 654,639 -
Div Payout % - - 340.05% - - - 140.78% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 12,432,896 12,448,199 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 53.18%
NOSH 7,722,295 7,072,840 7,042,304 7,026,340 6,983,789 6,792,451 6,546,394 11.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.80% 5.41% 7.65% 8.22% 8.23% 7.07% 13.48% -
ROE 2.43% 1.50% 2.94% 2.17% 2.51% 2.35% 7.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.90 45.53 39.47 38.15 43.52 49.45 51.71 -24.47%
EPS 3.92 2.64 2.94 3.17 3.51 3.59 7.11 -32.68%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.61 1.76 1.00 1.46 1.40 1.53 1.00 37.24%
Adjusted Per Share Value based on latest NOSH - 7,026,340
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.67 38.95 33.62 32.42 36.77 40.63 40.95 -15.70%
EPS 3.66 2.26 2.51 2.69 2.97 2.95 5.62 -24.80%
DPS 0.00 0.00 8.52 0.00 0.00 0.00 7.92 -
NAPS 1.504 1.5058 0.8519 1.2409 1.1827 1.2571 0.7919 53.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.61 1.60 1.50 1.48 1.64 1.47 -
P/RPS 4.37 3.54 4.05 3.93 3.40 3.32 2.84 33.17%
P/EPS 37.76 60.98 54.41 47.32 42.17 45.68 20.70 49.13%
EY 2.65 1.64 1.84 2.11 2.37 2.19 4.83 -32.90%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.80 -
P/NAPS 0.92 0.91 1.60 1.03 1.06 1.07 1.47 -26.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 1.46 1.51 1.49 1.66 1.62 1.65 1.43 -
P/RPS 4.31 3.32 3.78 4.35 3.72 3.34 2.77 34.16%
P/EPS 37.24 57.20 50.67 52.37 46.15 45.96 20.13 50.53%
EY 2.68 1.75 1.97 1.91 2.17 2.18 4.97 -33.67%
DY 0.00 0.00 6.71 0.00 0.00 0.00 6.99 -
P/NAPS 0.91 0.86 1.49 1.14 1.16 1.08 1.43 -25.95%

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