[YTLPOWR] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 105.2%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,805,355 5,837,932 6,398,316 7,751,184 8,277,707 7,727,162 7,060,884 -6.20%
PBT 428,726 653,390 651,162 577,380 660,014 697,846 738,733 -8.66%
Tax -87,975 -170,331 -163,611 -86,549 -156,217 -200,664 -218,663 -14.06%
NP 340,751 483,059 487,551 490,831 503,797 497,182 520,070 -6.79%
-
NP to SH 313,304 489,437 488,980 481,847 508,890 559,995 532,123 -8.44%
-
Tax Rate 20.52% 26.07% 25.13% 14.99% 23.67% 28.75% 29.60% -
Total Cost 4,464,604 5,354,873 5,910,765 7,260,353 7,773,910 7,229,980 6,540,814 -6.16%
-
Net Worth 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 7,920,640 8.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 68,434 203,305 405,392 -
Div Payout % - - - - 13.45% 36.30% 76.18% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 9,043,847 7,920,640 8.59%
NOSH 7,735,900 7,393,308 6,887,042 6,729,706 7,280,257 7,235,077 7,200,581 1.20%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.09% 8.27% 7.62% 6.33% 6.09% 6.43% 7.37% -
ROE 2.41% 4.11% 5.07% 4.74% 5.18% 6.19% 6.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.12 78.96 92.90 115.18 113.70 106.80 98.06 -7.31%
EPS 4.05 6.62 7.10 7.16 6.99 7.74 7.39 -9.52%
DPS 0.00 0.00 0.00 0.00 0.94 2.81 5.63 -
NAPS 1.68 1.61 1.40 1.51 1.35 1.25 1.10 7.30%
Adjusted Per Share Value based on latest NOSH - 6,466,623
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.13 70.62 77.39 93.76 100.13 93.47 85.41 -6.20%
EPS 3.79 5.92 5.91 5.83 6.16 6.77 6.44 -8.44%
DPS 0.00 0.00 0.00 0.00 0.83 2.46 4.90 -
NAPS 1.572 1.4398 1.1663 1.2292 1.1888 1.0939 0.9581 8.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.49 1.48 1.48 1.89 1.56 1.78 2.44 -
P/RPS 2.40 1.87 1.59 1.64 1.37 1.67 2.49 -0.61%
P/EPS 36.79 22.36 20.85 26.40 22.32 23.00 33.02 1.81%
EY 2.72 4.47 4.80 3.79 4.48 4.35 3.03 -1.78%
DY 0.00 0.00 0.00 0.00 0.60 1.58 2.31 -
P/NAPS 0.89 0.92 1.06 1.25 1.16 1.42 2.22 -14.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 -
Price 1.51 1.46 1.62 1.70 1.54 1.90 2.30 -
P/RPS 2.43 1.85 1.74 1.48 1.35 1.78 2.35 0.55%
P/EPS 37.28 22.05 22.82 23.74 22.03 24.55 31.12 3.05%
EY 2.68 4.53 4.38 4.21 4.54 4.07 3.21 -2.96%
DY 0.00 0.00 0.00 0.00 0.61 1.48 2.45 -
P/NAPS 0.90 0.91 1.16 1.13 1.14 1.52 2.09 -13.08%

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