[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

YoY- -23.59%

Quarter Report

YTLPI4Q30062015(FY2015)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annual (Unaudited) Result
Revenue	10,589,669	9,778,239	10,245,174	11,858,093	14,436,606	15,835,993	15,870,343	-6.51%
YoY %	8.30%	-4.56%	-13.60%	-17.86%	-8.84%	-0.22%	-	-
Horiz. %	66.73%	61.61%	64.56%	74.72%	90.97%	99.78%	100.00%	-
PBT	943,244	867,617	1,314,140	1,247,192	1,126,594	1,311,815	1,391,476	-6.27%
YoY %	8.72%	-33.98%	5.37%	10.70%	-14.12%	-5.72%	-	-
Horiz. %	67.79%	62.35%	94.44%	89.63%	80.96%	94.28%	100.00%	-
Tax	-226,364	-112,957	-135,684	-326,794	82,153	-281,932	-234,515	-0.58%
YoY %	-100.40%	16.75%	58.48%	-497.79%	129.14%	-20.22%	-	-
Horiz. %	96.52%	48.17%	57.86%	139.35%	-35.03%	120.22%	100.00%	-
NP	716,880	754,660	1,178,456	920,398	1,208,747	1,029,883	1,156,961	-7.66%
YoY %	-5.01%	-35.96%	28.04%	-23.86%	17.37%	-10.98%	-	-
Horiz. %	61.96%	65.23%	101.86%	79.55%	104.48%	89.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	620,658	673,407	1,061,850	918,812	1,202,414	1,054,770	1,232,211	-10.79%
YoY %	-7.83%	-36.58%	15.57%	-23.59%	14.00%	-14.40%	-	-
Horiz. %	50.37%	54.65%	86.17%	74.57%	97.58%	85.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	13.02%	10.32%	26.20%	-7.29%	21.49%	16.85%	-
YoY %	84.33%	26.16%	-60.61%	459.40%	-133.92%	27.54%	-	-
Horiz. %	142.43%	77.27%	61.25%	155.49%	-43.26%	127.54%	100.00%	-
Total Cost	9,872,789	9,023,579	9,066,718	10,937,695	13,227,859	14,806,110	14,713,382	-6.43%
YoY %	9.41%	-0.48%	-17.11%	-17.31%	-10.66%	0.63%	-	-
Horiz. %	67.10%	61.33%	61.62%	74.34%	89.90%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,144,950	13,251,162	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	6.10%
YoY %	-0.80%	8.29%	8.55%	11.42%	1.05%	8.71%	-	-
Horiz. %	142.72%	143.88%	132.86%	122.40%	109.85%	108.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	395,932	387,460	755,360	695,871	656,979	68,197	340,117	2.56%
YoY %	2.19%	-48.71%	8.55%	5.92%	863.35%	-79.95%	-	-
Horiz. %	116.41%	113.92%	222.09%	204.60%	193.16%	20.05%	100.00%	-
Div Payout %	63.79%	57.54%	71.14%	75.74%	54.64%	6.47%	27.60%	-
YoY %	10.86%	-19.12%	-6.07%	38.62%	744.51%	-76.56%	-	-
Horiz. %	231.12%	208.48%	257.75%	274.42%	197.97%	23.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	13,144,950	13,251,162	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	6.10%
YoY %	-0.80%	8.29%	8.55%	11.42%	1.05%	8.71%	-	-
Horiz. %	142.72%	143.88%	132.86%	122.40%	109.85%	108.71%	100.00%	-
NOSH	8,158,208	7,749,217	7,553,600	6,958,710	6,569,795	7,255,101	7,251,969	1.98%
YoY %	5.28%	2.59%	8.55%	5.92%	-9.45%	0.04%	-	-
Horiz. %	112.50%	106.86%	104.16%	95.96%	90.59%	100.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.77%	7.72%	11.50%	7.76%	8.37%	6.50%	7.29%	-
YoY %	-12.31%	-32.87%	48.20%	-7.29%	28.77%	-10.84%	-	-
Horiz. %	92.87%	105.90%	157.75%	106.45%	114.81%	89.16%	100.00%	-
ROE	4.72%	5.08%	8.68%	8.15%	11.88%	10.54%	13.38%	-
YoY %	-7.09%	-41.47%	6.50%	-31.40%	12.71%	-21.23%	-	-
Horiz. %	35.28%	37.97%	64.87%	60.91%	88.79%	78.77%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	133.73	126.18	135.63	170.41	219.74	218.27	218.84	-7.87%
YoY %	5.98%	-6.97%	-20.41%	-22.45%	0.67%	-0.26%	-	-
Horiz. %	61.11%	57.66%	61.98%	77.87%	100.41%	99.74%	100.00%	-
EPS	7.89	8.69	14.06	13.20	18.30	14.54	16.99	-11.99%
YoY %	-9.21%	-38.19%	6.52%	-27.87%	25.86%	-14.42%	-	-
Horiz. %	46.44%	51.15%	82.75%	77.69%	107.71%	85.58%	100.00%	-
DPS	5.00	5.00	10.00	10.00	10.00	0.94	4.69	1.07%
YoY %	0.00%	-50.00%	0.00%	0.00%	963.83%	-79.96%	-	-
Horiz. %	106.61%	106.61%	213.22%	213.22%	213.22%	20.04%	100.00%	-
NAPS	1.66	1.71	1.62	1.62	1.54	1.38	1.27	4.56%
YoY %	-2.92%	5.56%	0.00%	5.19%	11.59%	8.66%	-	-
Horiz. %	130.71%	134.65%	127.56%	127.56%	121.26%	108.66%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,042,304
RPS	128.10	118.28	123.93	143.44	174.63	191.56	191.98	-6.51%
YoY %	8.30%	-4.56%	-13.60%	-17.86%	-8.84%	-0.22%	-	-
Horiz. %	66.73%	61.61%	64.55%	74.72%	90.96%	99.78%	100.00%	-
EPS	7.51	8.15	12.84	11.11	14.55	12.76	14.91	-10.79%
YoY %	-7.85%	-36.53%	15.57%	-23.64%	14.03%	-14.42%	-	-
Horiz. %	50.37%	54.66%	86.12%	74.51%	97.59%	85.58%	100.00%	-
DPS	4.79	4.69	9.14	8.42	7.95	0.82	4.11	2.58%
YoY %	2.13%	-48.69%	8.55%	5.91%	869.51%	-80.05%	-	-
Horiz. %	116.55%	114.11%	222.38%	204.87%	193.43%	19.95%	100.00%	-
NAPS	1.5901	1.6029	1.4802	1.3637	1.2239	1.2111	1.1141	6.10%
YoY %	-0.80%	8.29%	8.54%	11.42%	1.06%	8.71%	-	-
Horiz. %	142.73%	143.87%	132.86%	122.40%	109.86%	108.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.03	1.45	1.41	1.60	1.47	1.60	1.76	-
P/RPS	0.77	1.15	1.04	0.94	0.67	0.73	0.80	-0.63%
YoY %	-33.04%	10.58%	10.64%	40.30%	-8.22%	-8.75%	-	-
Horiz. %	96.25%	143.75%	130.00%	117.50%	83.75%	91.25%	100.00%	-
P/EPS	13.14	16.69	10.03	12.12	8.03	11.01	10.36	4.03%
YoY %	-21.27%	66.40%	-17.24%	50.93%	-27.07%	6.27%	-	-
Horiz. %	126.83%	161.10%	96.81%	116.99%	77.51%	106.27%	100.00%	-
EY	7.61	5.99	9.97	8.25	12.45	9.09	9.65	-3.87%
YoY %	27.05%	-39.92%	20.85%	-33.73%	36.96%	-5.80%	-	-
Horiz. %	78.86%	62.07%	103.32%	85.49%	129.02%	94.20%	100.00%	-
DY	4.85	3.45	7.09	6.25	6.80	0.59	2.66	10.52%
YoY %	40.58%	-51.34%	13.44%	-8.09%	1,052.54%	-77.82%	-	-
Horiz. %	182.33%	129.70%	266.54%	234.96%	255.64%	22.18%	100.00%	-
P/NAPS	0.62	0.85	0.87	0.99	0.95	1.16	1.39	-12.58%
YoY %	-27.06%	-2.30%	-12.12%	4.21%	-18.10%	-16.55%	-	-
Horiz. %	44.60%	61.15%	62.59%	71.22%	68.35%	83.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	16/08/12	-
Price	1.09	1.43	1.49	1.49	1.43	1.59	1.80	-
P/RPS	0.82	1.13	1.10	0.87	0.65	0.73	0.82	0.00%
YoY %	-27.43%	2.73%	26.44%	33.85%	-10.96%	-10.98%	-	-
Horiz. %	100.00%	137.80%	134.15%	106.10%	79.27%	89.02%	100.00%	-
P/EPS	13.91	16.46	10.60	11.28	7.81	10.94	10.59	4.64%
YoY %	-15.49%	55.28%	-6.03%	44.43%	-28.61%	3.31%	-	-
Horiz. %	131.35%	155.43%	100.09%	106.52%	73.75%	103.31%	100.00%	-
EY	7.19	6.08	9.43	8.86	12.80	9.14	9.44	-4.43%
YoY %	18.26%	-35.52%	6.43%	-30.78%	40.04%	-3.18%	-	-
Horiz. %	76.17%	64.41%	99.89%	93.86%	135.59%	96.82%	100.00%	-
DY	4.59	3.50	6.71	6.71	6.99	0.59	2.61	9.86%
YoY %	31.14%	-47.84%	0.00%	-4.01%	1,084.75%	-77.39%	-	-
Horiz. %	175.86%	134.10%	257.09%	257.09%	267.82%	22.61%	100.00%	-
P/NAPS	0.66	0.84	0.92	0.92	0.93	1.15	1.42	-11.98%
YoY %	-21.43%	-8.70%	0.00%	-1.08%	-19.13%	-19.01%	-	-
Horiz. %	46.48%	59.15%	64.79%	64.79%	65.49%	80.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos