[YTLPOWR] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -0.16%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,719,408 11,858,093 12,463,887 13,083,738 13,814,184 14,436,606 14,957,111 -14.99%
PBT 1,210,610 1,247,192 1,233,321 1,200,376 1,180,188 1,126,594 1,198,566 0.66%
Tax -353,615 -326,794 -69,093 5,091 30,420 82,153 -177,963 57.98%
NP 856,995 920,398 1,164,228 1,205,467 1,210,608 1,208,747 1,020,603 -10.98%
-
NP to SH 861,686 918,812 1,176,709 1,209,547 1,211,441 1,202,414 1,027,139 -11.04%
-
Tax Rate 29.21% 26.20% 5.60% -0.42% -2.58% -7.29% 14.85% -
Total Cost 10,862,413 10,937,695 11,299,659 11,878,271 12,603,576 13,227,859 13,936,508 -15.29%
-
Net Worth 12,448,199 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 22.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 704,230 704,230 654,639 654,639 654,639 654,639 - -
Div Payout % 81.73% 76.65% 55.63% 54.12% 54.04% 54.44% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 12,448,199 7,042,304 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 22.03%
NOSH 7,072,840 7,042,304 7,026,340 6,983,789 6,792,451 6,546,394 6,279,434 8.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.31% 7.76% 9.34% 9.21% 8.76% 8.37% 6.82% -
ROE 6.92% 13.05% 11.47% 12.37% 11.66% 18.37% 11.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.70 168.38 177.39 187.34 203.38 220.53 238.19 -21.47%
EPS 12.18 13.05 16.75 17.32 17.84 18.37 16.36 -17.84%
DPS 10.00 10.00 9.32 9.37 9.64 10.00 0.00 -
NAPS 1.76 1.00 1.46 1.40 1.53 1.00 1.47 12.74%
Adjusted Per Share Value based on latest NOSH - 6,983,789
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 141.77 143.44 150.77 158.27 167.11 174.63 180.93 -14.99%
EPS 10.42 11.11 14.23 14.63 14.65 14.55 12.42 -11.03%
DPS 8.52 8.52 7.92 7.92 7.92 7.92 0.00 -
NAPS 1.5058 0.8519 1.2409 1.1827 1.2571 0.7919 1.1166 22.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.61 1.60 1.50 1.48 1.64 1.47 1.57 -
P/RPS 0.97 0.95 0.85 0.79 0.81 0.67 0.66 29.23%
P/EPS 13.22 12.26 8.96 8.55 9.20 8.00 9.60 23.75%
EY 7.57 8.15 11.16 11.70 10.88 12.49 10.42 -19.17%
DY 6.21 6.25 6.21 6.33 5.88 6.80 0.00 -
P/NAPS 0.91 1.60 1.03 1.06 1.07 1.47 1.07 -10.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 -
Price 1.51 1.49 1.66 1.62 1.65 1.43 1.57 -
P/RPS 0.91 0.88 0.94 0.86 0.81 0.65 0.66 23.85%
P/EPS 12.39 11.42 9.91 9.35 9.25 7.79 9.60 18.52%
EY 8.07 8.76 10.09 10.69 10.81 12.84 10.42 -15.65%
DY 6.62 6.71 5.61 5.79 5.84 6.99 0.00 -
P/NAPS 0.86 1.49 1.14 1.16 1.08 1.43 1.07 -13.54%

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