[YTLPOWR] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 13.1%
YoY- -29.23%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,166,330 2,779,440 3,385,234 3,905,739 4,157,764 4,265,065 3,753,395 -8.74%
PBT 442,809 257,131 243,260 315,232 341,730 418,081 651,070 -6.21%
Tax 50,068 -44,553 213,148 -46,968 47,152 5,520 -193,023 -
NP 492,877 212,578 456,408 268,264 388,882 423,601 458,047 1.22%
-
NP to SH 395,919 207,097 464,994 289,719 409,383 496,134 458,047 -2.39%
-
Tax Rate -11.31% 17.33% -87.62% 14.90% -13.80% -1.32% 29.65% -
Total Cost 1,673,453 2,566,862 2,928,826 3,637,475 3,768,882 3,841,464 3,295,348 -10.67%
-
Net Worth 12,495,842 7,042,304 6,546,394 7,195,620 9,450,674 7,224,992 7,103,162 9.86%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 771,348 704,230 654,639 - 68,335 135,829 133,539 33.91%
Div Payout % 194.82% 340.05% 140.78% - 16.69% 27.38% 29.15% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 12,495,842 7,042,304 6,546,394 7,195,620 9,450,674 7,224,992 7,103,162 9.86%
NOSH 7,713,482 7,042,304 6,546,394 7,195,620 7,269,750 7,224,992 7,103,162 1.38%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.75% 7.65% 13.48% 6.87% 9.35% 9.93% 12.20% -
ROE 3.17% 2.94% 7.10% 4.03% 4.33% 6.87% 6.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.08 39.47 51.71 54.28 57.19 59.03 52.84 -9.99%
EPS 5.13 2.94 7.11 4.03 5.63 6.87 6.45 -3.74%
DPS 10.00 10.00 10.00 0.00 0.94 1.88 1.88 32.08%
NAPS 1.62 1.00 1.00 1.00 1.30 1.00 1.00 8.36%
Adjusted Per Share Value based on latest NOSH - 7,195,620
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.20 33.62 40.95 47.24 50.29 51.59 45.40 -8.74%
EPS 4.79 2.51 5.62 3.50 4.95 6.00 5.54 -2.39%
DPS 9.33 8.52 7.92 0.00 0.83 1.64 1.62 33.84%
NAPS 1.5115 0.8518 0.7918 0.8704 1.1431 0.8739 0.8592 9.86%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.41 1.60 1.47 1.60 1.76 2.20 2.21 -
P/RPS 5.02 4.05 2.84 2.95 3.08 3.73 4.18 3.09%
P/EPS 27.47 54.41 20.70 39.74 31.25 32.04 34.27 -3.61%
EY 3.64 1.84 4.83 2.52 3.20 3.12 2.92 3.73%
DY 7.09 6.25 6.80 0.00 0.53 0.85 0.85 42.36%
P/NAPS 0.87 1.60 1.47 1.60 1.35 2.20 2.21 -14.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 28/08/14 22/08/13 16/08/12 25/08/11 19/08/10 -
Price 1.49 1.49 1.43 1.59 1.80 1.89 2.29 -
P/RPS 5.31 3.78 2.77 2.93 3.15 3.20 4.33 3.45%
P/EPS 29.03 50.67 20.13 39.49 31.96 27.52 35.51 -3.29%
EY 3.44 1.97 4.97 2.53 3.13 3.63 2.82 3.36%
DY 6.71 6.71 6.99 0.00 0.52 0.99 0.82 41.90%
P/NAPS 0.92 1.49 1.43 1.59 1.38 1.89 2.29 -14.08%

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