[YTLPOWR] YoY Annualized Quarter 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- 0.26%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 10,438,496 9,610,710 11,675,864 12,796,632 15,502,368 16,555,414 15,454,324 -6.32%
PBT 880,366 857,452 1,306,780 1,302,324 1,154,760 1,320,028 1,395,692 -7.38%
Tax -240,728 -175,950 -340,662 -327,222 -173,098 -312,434 -401,328 -8.15%
NP 639,638 681,502 966,118 975,102 981,662 1,007,594 994,364 -7.08%
-
NP to SH 537,890 626,608 978,874 977,960 963,694 1,017,780 1,119,990 -11.49%
-
Tax Rate 27.34% 20.52% 26.07% 25.13% 14.99% 23.67% 28.75% -
Total Cost 9,798,858 8,929,208 10,709,746 11,821,530 14,520,706 15,547,820 14,459,960 -6.27%
-
Net Worth 12,811,133 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 5.96%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 136,868 406,611 -
Div Payout % - - - - - 13.45% 36.30% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 12,811,133 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 5.96%
NOSH 8,155,979 7,735,900 7,393,308 6,887,042 6,729,706 7,280,257 7,235,077 2.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.13% 7.09% 8.27% 7.62% 6.33% 6.09% 6.43% -
ROE 4.20% 4.82% 8.22% 10.14% 9.48% 10.36% 12.38% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 132.81 124.24 157.92 185.81 230.36 227.40 213.60 -7.60%
EPS 6.88 8.10 13.24 14.20 14.32 13.98 15.48 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 5.62 -
NAPS 1.63 1.68 1.61 1.40 1.51 1.35 1.25 4.51%
Adjusted Per Share Value based on latest NOSH - 6,983,789
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.27 116.26 141.24 154.80 187.53 200.27 186.95 -6.32%
EPS 6.51 7.58 11.84 11.83 11.66 12.31 13.55 -11.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 4.92 -
NAPS 1.5497 1.5721 1.4399 1.1663 1.2292 1.1889 1.094 5.96%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.29 1.49 1.48 1.48 1.89 1.56 1.78 -
P/RPS 0.97 1.20 0.94 0.80 0.82 0.69 0.83 2.62%
P/EPS 18.85 18.40 11.18 10.42 13.20 11.16 11.50 8.57%
EY 5.31 5.44 8.95 9.59 7.58 8.96 8.70 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 1.21 3.16 -
P/NAPS 0.79 0.89 0.92 1.06 1.25 1.16 1.42 -9.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 -
Price 1.20 1.51 1.46 1.62 1.70 1.54 1.90 -
P/RPS 0.90 1.22 0.92 0.87 0.74 0.68 0.89 0.18%
P/EPS 17.53 18.64 11.03 11.41 11.87 11.02 12.27 6.12%
EY 5.70 5.36 9.07 8.77 8.42 9.08 8.15 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 1.22 2.96 -
P/NAPS 0.74 0.90 0.91 1.16 1.13 1.14 1.52 -11.29%

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