[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- 14.0%
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,778,239 10,245,174 11,858,093 14,436,606 15,835,993 15,870,343 14,662,559 -6.52%
PBT 867,617 1,314,140 1,247,192 1,126,594 1,311,815 1,391,476 1,556,906 -9.27%
Tax -112,957 -135,684 -326,794 82,153 -281,932 -234,515 -309,444 -15.44%
NP 754,660 1,178,456 920,398 1,208,747 1,029,883 1,156,961 1,247,462 -8.02%
-
NP to SH 673,407 1,061,850 918,812 1,202,414 1,054,770 1,232,211 1,364,168 -11.09%
-
Tax Rate 13.02% 10.32% 26.20% -7.29% 21.49% 16.85% 19.88% -
Total Cost 9,023,579 9,066,718 10,937,695 13,227,859 14,806,110 14,713,382 13,415,097 -6.38%
-
Net Worth 13,251,162 12,236,833 11,273,111 10,117,484 10,012,040 9,210,001 8,504,223 7.66%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 387,460 755,360 695,871 656,979 68,197 340,117 676,013 -8.85%
Div Payout % 57.54% 71.14% 75.74% 54.64% 6.47% 27.60% 49.56% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 13,251,162 12,236,833 11,273,111 10,117,484 10,012,040 9,210,001 8,504,223 7.66%
NOSH 7,749,217 7,553,600 6,958,710 6,569,795 7,255,101 7,251,969 7,206,969 1.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.72% 11.50% 7.76% 8.37% 6.50% 7.29% 8.51% -
ROE 5.08% 8.68% 8.15% 11.88% 10.54% 13.38% 16.04% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 126.18 135.63 170.41 219.74 218.27 218.84 203.45 -7.64%
EPS 8.69 14.06 13.20 18.30 14.54 16.99 18.93 -12.15%
DPS 5.00 10.00 10.00 10.00 0.94 4.69 9.38 -9.94%
NAPS 1.71 1.62 1.62 1.54 1.38 1.27 1.18 6.37%
Adjusted Per Share Value based on latest NOSH - 6,546,394
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.28 123.92 143.43 174.62 191.55 191.97 177.36 -6.52%
EPS 8.15 12.84 11.11 14.54 12.76 14.90 16.50 -11.08%
DPS 4.69 9.14 8.42 7.95 0.82 4.11 8.18 -8.84%
NAPS 1.6028 1.4802 1.3636 1.2238 1.211 1.114 1.0287 7.66%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.45 1.41 1.60 1.47 1.60 1.76 2.20 -
P/RPS 1.15 1.04 0.94 0.67 0.73 0.80 1.08 1.05%
P/EPS 16.69 10.03 12.12 8.03 11.01 10.36 11.62 6.21%
EY 5.99 9.97 8.25 12.45 9.09 9.65 8.60 -5.84%
DY 3.45 7.09 6.25 6.80 0.59 2.66 4.26 -3.45%
P/NAPS 0.85 0.87 0.99 0.95 1.16 1.39 1.86 -12.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 28/08/14 22/08/13 16/08/12 25/08/11 -
Price 1.43 1.49 1.49 1.43 1.59 1.80 1.89 -
P/RPS 1.13 1.10 0.87 0.65 0.73 0.82 0.93 3.29%
P/EPS 16.46 10.60 11.28 7.81 10.94 10.59 9.98 8.68%
EY 6.08 9.43 8.86 12.80 9.14 9.44 10.02 -7.98%
DY 3.50 6.71 6.71 6.99 0.59 2.61 4.96 -5.64%
P/NAPS 0.84 0.92 0.92 0.93 1.15 1.42 1.60 -10.17%

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