[YTLPOWR] QoQ TTM 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- 0.75%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM 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 12,463,887 13,083,738 13,814,184 14,436,606 14,957,111 15,309,470 -15.69%
PBT 1,247,192 1,233,321 1,200,376 1,180,188 1,126,594 1,198,566 1,229,181 0.97%
Tax -326,794 -69,093 5,091 30,420 82,153 -177,963 -212,264 33.43%
NP 920,398 1,164,228 1,205,467 1,210,608 1,208,747 1,020,603 1,016,917 -6.44%
-
NP to SH 918,812 1,176,709 1,209,547 1,211,441 1,202,414 1,027,139 1,027,727 -7.21%
-
Tax Rate 26.20% 5.60% -0.42% -2.58% -7.29% 14.85% 17.27% -
Total Cost 10,937,695 11,299,659 11,878,271 12,603,576 13,227,859 13,936,508 14,292,553 -16.37%
-
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 704,230 654,639 654,639 654,639 654,639 - - -
Div Payout % 76.65% 55.63% 54.12% 54.04% 54.44% - - -
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 7.76% 9.34% 9.21% 8.76% 8.37% 6.82% 6.64% -
ROE 13.05% 11.47% 12.37% 11.66% 18.37% 11.13% 10.53% -
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 168.38 177.39 187.34 203.38 220.53 238.19 236.75 -20.37%
EPS 13.05 16.75 17.32 17.84 18.37 16.36 15.89 -12.33%
DPS 10.00 9.32 9.37 9.64 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 143.43 150.76 158.26 167.10 174.62 180.92 185.18 -15.70%
EPS 11.11 14.23 14.63 14.65 14.54 12.42 12.43 -7.23%
DPS 8.52 7.92 7.92 7.92 7.92 0.00 0.00 -
NAPS 0.8518 1.2409 1.1827 1.2571 0.7918 1.1165 1.1811 -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 0.95 0.85 0.79 0.81 0.67 0.66 0.80 12.17%
P/EPS 12.26 8.96 8.55 9.20 8.00 9.60 11.89 2.06%
EY 8.15 11.16 11.70 10.88 12.49 10.42 8.41 -2.07%
DY 6.25 6.21 6.33 5.88 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 0.88 0.94 0.86 0.81 0.65 0.66 0.72 14.35%
P/EPS 11.42 9.91 9.35 9.25 7.79 9.60 10.70 4.44%
EY 8.76 10.09 10.69 10.81 12.84 10.42 9.35 -4.26%
DY 6.71 5.61 5.79 5.84 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