[YTLPOWR] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -0.06%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,083,738 13,814,184 14,436,606 14,957,111 15,309,470 15,638,000 15,835,993 -11.92%
PBT 1,200,376 1,180,188 1,126,594 1,198,566 1,229,181 1,246,747 1,311,815 -5.73%
Tax 5,091 30,420 82,153 -177,963 -212,264 -233,035 -281,932 -
NP 1,205,467 1,210,608 1,208,747 1,020,603 1,016,917 1,013,712 1,029,883 11.03%
-
NP to SH 1,209,547 1,211,441 1,202,414 1,027,139 1,027,727 1,036,786 1,054,770 9.53%
-
Tax Rate -0.42% -2.58% -7.29% 14.85% 17.27% 18.69% 21.49% -
Total Cost 11,878,271 12,603,576 13,227,859 13,936,508 14,292,553 14,624,288 14,806,110 -13.62%
-
Net Worth 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 22.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 654,639 654,639 654,639 - - - 68,483 348.56%
Div Payout % 54.12% 54.04% 54.44% - - - 6.49% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 22.60%
NOSH 6,983,789 6,792,451 6,546,394 6,279,434 6,466,623 7,072,951 7,195,620 -1.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.21% 8.76% 8.37% 6.82% 6.64% 6.48% 6.50% -
ROE 12.37% 11.66% 18.37% 11.13% 10.53% 9.64% 14.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 187.34 203.38 220.53 238.19 236.75 221.10 220.08 -10.15%
EPS 17.32 17.84 18.37 16.36 15.89 14.66 14.66 11.72%
DPS 9.37 9.64 10.00 0.00 0.00 0.00 0.94 361.23%
NAPS 1.40 1.53 1.00 1.47 1.51 1.52 1.00 25.06%
Adjusted Per Share Value based on latest NOSH - 6,279,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 158.26 167.10 174.62 180.92 185.18 189.16 191.55 -11.92%
EPS 14.63 14.65 14.54 12.42 12.43 12.54 12.76 9.51%
DPS 7.92 7.92 7.92 0.00 0.00 0.00 0.83 348.03%
NAPS 1.1827 1.2571 0.7918 1.1165 1.1811 1.3004 0.8704 22.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.48 1.64 1.47 1.57 1.89 1.78 1.60 -
P/RPS 0.79 0.81 0.67 0.66 0.80 0.81 0.73 5.39%
P/EPS 8.55 9.20 8.00 9.60 11.89 12.14 10.92 -15.01%
EY 11.70 10.88 12.49 10.42 8.41 8.24 9.16 17.67%
DY 6.33 5.88 6.80 0.00 0.00 0.00 0.59 384.34%
P/NAPS 1.06 1.07 1.47 1.07 1.25 1.17 1.60 -23.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.62 1.65 1.43 1.57 1.70 1.94 1.59 -
P/RPS 0.86 0.81 0.65 0.66 0.72 0.88 0.72 12.53%
P/EPS 9.35 9.25 7.79 9.60 10.70 13.23 10.85 -9.41%
EY 10.69 10.81 12.84 10.42 9.35 7.56 9.22 10.33%
DY 5.79 5.84 6.99 0.00 0.00 0.00 0.59 356.46%
P/NAPS 1.16 1.08 1.43 1.07 1.13 1.28 1.59 -18.91%

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