[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -10.95%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,362,496 12,880,100 13,434,840 15,924,528 16,716,500 14,543,408 13,937,116 -6.41%
PBT 755,120 1,065,164 1,211,492 997,116 1,257,388 1,191,204 1,527,644 -11.07%
Tax -152,704 -368,628 -261,344 -54,412 -250,000 -350,584 -448,604 -16.42%
NP 602,416 696,536 950,148 942,704 1,007,388 840,620 1,079,040 -9.24%
-
NP to SH 586,192 746,892 975,396 939,288 1,011,224 984,796 1,091,632 -9.83%
-
Tax Rate 20.22% 34.61% 21.57% 5.46% 19.88% 29.43% 29.37% -
Total Cost 8,760,080 12,183,564 12,484,692 14,981,824 15,709,112 13,702,788 12,858,076 -6.19%
-
Net Worth 12,957,928 12,448,199 10,392,450 10,750,886 9,689,682 8,880,491 7,632,782 9.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 273,933 542,937 1,080,110 -
Div Payout % - - - - 27.09% 55.13% 98.94% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 12,957,928 12,448,199 10,392,450 10,750,886 9,689,682 8,880,491 7,632,782 9.21%
NOSH 7,713,052 7,072,840 6,792,451 7,072,951 7,285,475 7,219,911 7,200,738 1.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.43% 5.41% 7.07% 5.92% 6.03% 5.78% 7.74% -
ROE 4.52% 6.00% 9.39% 8.74% 10.44% 11.09% 14.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.39 182.11 197.79 225.15 229.45 201.43 193.55 -7.47%
EPS 7.60 10.56 14.36 13.28 13.88 13.64 15.16 -10.86%
DPS 0.00 0.00 0.00 0.00 3.76 7.52 15.00 -
NAPS 1.68 1.76 1.53 1.52 1.33 1.23 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 7,072,951
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 113.25 155.81 162.52 192.63 202.21 175.93 168.59 -6.41%
EPS 7.09 9.03 11.80 11.36 12.23 11.91 13.21 -9.84%
DPS 0.00 0.00 0.00 0.00 3.31 6.57 13.07 -
NAPS 1.5675 1.5058 1.2571 1.3005 1.1721 1.0742 0.9233 9.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.60 1.61 1.64 1.78 1.66 1.70 2.29 -
P/RPS 1.32 0.88 0.83 0.79 0.72 0.84 1.18 1.88%
P/EPS 21.05 15.25 11.42 13.40 11.96 12.46 15.11 5.67%
EY 4.75 6.56 8.76 7.46 8.36 8.02 6.62 -5.37%
DY 0.00 0.00 0.00 0.00 2.27 4.42 6.55 -
P/NAPS 0.95 0.91 1.07 1.17 1.25 1.38 2.16 -12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 -
Price 1.50 1.51 1.65 1.94 1.53 1.80 2.50 -
P/RPS 1.24 0.83 0.83 0.86 0.67 0.89 1.29 -0.65%
P/EPS 19.74 14.30 11.49 14.61 11.02 13.20 16.49 3.04%
EY 5.07 6.99 8.70 6.85 9.07 7.58 6.06 -2.92%
DY 0.00 0.00 0.00 0.00 2.46 4.18 6.00 -
P/NAPS 0.89 0.86 1.08 1.28 1.15 1.46 2.36 -14.98%

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