[YTLPOWR] YoY Quarter Result on 30-Jun-2014 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 81.94%

YoY- 60.5%

Quarter Report

YTLPI4Q310632014(FY2014)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	2,586,420	2,166,330	2,779,440	3,385,234	3,905,739	4,157,764	4,265,065	-7.99%
YoY %	19.39%	-22.06%	-17.90%	-13.33%	-6.06%	-2.52%	-	-
Horiz. %	60.64%	50.79%	65.17%	79.37%	91.58%	97.48%	100.00%	-
PBT	223,332	442,809	257,131	243,260	315,232	341,730	418,081	-9.91%
YoY %	-49.56%	72.21%	5.70%	-22.83%	-7.75%	-18.26%	-	-
Horiz. %	53.42%	105.91%	61.50%	58.18%	75.40%	81.74%	100.00%	-
Tax	264	50,068	-44,553	213,148	-46,968	47,152	5,520	-39.72%
YoY %	-99.47%	212.38%	-120.90%	553.82%	-199.61%	754.20%	-	-
Horiz. %	4.78%	907.03%	-807.12%	3,861.38%	-850.87%	854.20%	100.00%	-
NP	223,596	492,877	212,578	456,408	268,264	388,882	423,601	-10.09%
YoY %	-54.63%	131.86%	-53.42%	70.13%	-31.02%	-8.20%	-	-
Horiz. %	52.78%	116.35%	50.18%	107.74%	63.33%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,478	395,919	207,097	464,994	289,719	409,383	496,134	-14.07%
YoY %	-49.62%	91.18%	-55.46%	60.50%	-29.23%	-17.49%	-	-
Horiz. %	40.21%	79.80%	41.74%	93.72%	58.40%	82.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.12%	-11.31%	17.33%	-87.62%	14.90%	-13.80%	-1.32%	-
YoY %	98.94%	-165.26%	119.78%	-688.05%	207.97%	-945.45%	-	-
Horiz. %	9.09%	856.82%	-1,312.88%	6,637.88%	-1,128.79%	1,045.45%	100.00%	-
Total Cost	2,362,824	1,673,453	2,566,862	2,928,826	3,637,475	3,768,882	3,841,464	-7.77%
YoY %	41.19%	-34.81%	-12.36%	-19.48%	-3.49%	-1.89%	-	-
Horiz. %	61.51%	43.56%	66.82%	76.24%	94.69%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,272,661	12,495,842	7,042,304	6,546,394	7,195,620	9,450,674	7,224,992	10.65%
YoY %	6.22%	77.44%	7.58%	-9.02%	-23.86%	30.81%	-	-
Horiz. %	183.70%	172.95%	97.47%	90.61%	99.59%	130.81%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	388,089	771,348	704,230	654,639	-	68,335	135,829	19.10%
YoY %	-49.69%	9.53%	7.58%	0.00%	-	-49.69%	-	-
Horiz. %	285.72%	567.88%	518.47%	481.96%	-	50.31%	100.00%	-
Div Payout %	194.55%	194.82%	340.05%	140.78%	-	16.69%	27.38%	-
YoY %	-0.14%	-42.71%	141.55%	0.00%	-	-39.04%	-	-
Horiz. %	710.56%	711.54%	1,241.96%	514.17%	-	60.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	13,272,661	12,495,842	7,042,304	6,546,394	7,195,620	9,450,674	7,224,992	10.65%
YoY %	6.22%	77.44%	7.58%	-9.02%	-23.86%	30.81%	-	-
Horiz. %	183.70%	172.95%	97.47%	90.61%	99.59%	130.81%	100.00%	-
NOSH	7,761,790	7,713,482	7,042,304	6,546,394	7,195,620	7,269,750	7,224,992	1.20%
YoY %	0.63%	9.53%	7.58%	-9.02%	-1.02%	0.62%	-	-
Horiz. %	107.43%	106.76%	97.47%	90.61%	99.59%	100.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.64%	22.75%	7.65%	13.48%	6.87%	9.35%	9.93%	-
YoY %	-62.02%	197.39%	-43.25%	96.22%	-26.52%	-5.84%	-	-
Horiz. %	87.01%	229.10%	77.04%	135.75%	69.18%	94.16%	100.00%	-
ROE	1.50%	3.17%	2.94%	7.10%	4.03%	4.33%	6.87%	-
YoY %	-52.68%	7.82%	-58.59%	76.18%	-6.93%	-36.97%	-	-
Horiz. %	21.83%	46.14%	42.79%	103.35%	58.66%	63.03%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	33.32	28.08	39.47	51.71	54.28	57.19	59.03	-9.08%
YoY %	18.66%	-28.86%	-23.67%	-4.73%	-5.09%	-3.12%	-	-
Horiz. %	56.45%	47.57%	66.86%	87.60%	91.95%	96.88%	100.00%	-
EPS	2.57	5.13	2.94	7.11	4.03	5.63	6.87	-15.10%
YoY %	-49.90%	74.49%	-58.65%	76.43%	-28.42%	-18.05%	-	-
Horiz. %	37.41%	74.67%	42.79%	103.49%	58.66%	81.95%	100.00%	-
DPS	5.00	10.00	10.00	10.00	0.00	0.94	1.88	17.68%
YoY %	-50.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	265.96%	531.91%	531.91%	531.91%	0.00%	50.00%	100.00%	-
NAPS	1.71	1.62	1.00	1.00	1.00	1.30	1.00	9.34%
YoY %	5.56%	62.00%	0.00%	0.00%	-23.08%	30.00%	-	-
Horiz. %	171.00%	162.00%	100.00%	100.00%	100.00%	130.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,546,394
RPS	31.29	26.21	33.62	40.95	47.25	50.30	51.59	-7.98%
YoY %	19.38%	-22.04%	-17.90%	-13.33%	-6.06%	-2.50%	-	-
Horiz. %	60.65%	50.80%	65.17%	79.38%	91.59%	97.50%	100.00%	-
EPS	2.41	4.79	2.51	5.62	3.50	4.95	6.00	-14.09%
YoY %	-49.69%	90.84%	-55.34%	60.57%	-29.29%	-17.50%	-	-
Horiz. %	40.17%	79.83%	41.83%	93.67%	58.33%	82.50%	100.00%	-
DPS	4.69	9.33	8.52	7.92	0.00	0.83	1.64	19.12%
YoY %	-49.73%	9.51%	7.58%	0.00%	0.00%	-49.39%	-	-
Horiz. %	285.98%	568.90%	519.51%	482.93%	0.00%	50.61%	100.00%	-
NAPS	1.6055	1.5116	0.8519	0.7919	0.8704	1.1432	0.874	10.65%
YoY %	6.21%	77.44%	7.58%	-9.02%	-23.86%	30.80%	-	-
Horiz. %	183.70%	172.95%	97.47%	90.61%	99.59%	130.80%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.45	1.41	1.60	1.47	1.60	1.76	2.20	-
P/RPS	4.35	5.02	4.05	2.84	2.95	3.08	3.73	2.59%
YoY %	-13.35%	23.95%	42.61%	-3.73%	-4.22%	-17.43%	-	-
Horiz. %	116.62%	134.58%	108.58%	76.14%	79.09%	82.57%	100.00%	-
P/EPS	56.42	27.47	54.41	20.70	39.74	31.25	32.04	9.88%
YoY %	105.39%	-49.51%	162.85%	-47.91%	27.17%	-2.47%	-	-
Horiz. %	176.09%	85.74%	169.82%	64.61%	124.03%	97.53%	100.00%	-
EY	1.77	3.64	1.84	4.83	2.52	3.20	3.12	-9.00%
YoY %	-51.37%	97.83%	-61.90%	91.67%	-21.25%	2.56%	-	-
Horiz. %	56.73%	116.67%	58.97%	154.81%	80.77%	102.56%	100.00%	-
DY	3.45	7.09	6.25	6.80	0.00	0.53	0.85	26.27%
YoY %	-51.34%	13.44%	-8.09%	0.00%	0.00%	-37.65%	-	-
Horiz. %	405.88%	834.12%	735.29%	800.00%	0.00%	62.35%	100.00%	-
P/NAPS	0.85	0.87	1.60	1.47	1.60	1.35	2.20	-14.64%
YoY %	-2.30%	-45.63%	8.84%	-8.13%	18.52%	-38.64%	-	-
Horiz. %	38.64%	39.55%	72.73%	66.82%	72.73%	61.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	16/08/12	25/08/11	-
Price	1.43	1.49	1.49	1.43	1.59	1.80	1.89	-
P/RPS	4.29	5.31	3.78	2.77	2.93	3.15	3.20	5.00%
YoY %	-19.21%	40.48%	36.46%	-5.46%	-6.98%	-1.56%	-	-
Horiz. %	134.06%	165.94%	118.12%	86.56%	91.56%	98.44%	100.00%	-
P/EPS	55.64	29.03	50.67	20.13	39.49	31.96	27.52	12.43%
YoY %	91.66%	-42.71%	151.71%	-49.03%	23.56%	16.13%	-	-
Horiz. %	202.18%	105.49%	184.12%	73.15%	143.50%	116.13%	100.00%	-
EY	1.80	3.44	1.97	4.97	2.53	3.13	3.63	-11.02%
YoY %	-47.67%	74.62%	-60.36%	96.44%	-19.17%	-13.77%	-	-
Horiz. %	49.59%	94.77%	54.27%	136.91%	69.70%	86.23%	100.00%	-
DY	3.50	6.71	6.71	6.99	0.00	0.52	0.99	23.40%
YoY %	-47.84%	0.00%	-4.01%	0.00%	0.00%	-47.47%	-	-
Horiz. %	353.54%	677.78%	677.78%	706.06%	0.00%	52.53%	100.00%	-
P/NAPS	0.84	0.92	1.49	1.43	1.59	1.38	1.89	-12.63%
YoY %	-8.70%	-38.26%	4.20%	-10.06%	15.22%	-26.98%	-	-
Horiz. %	44.44%	48.68%	78.84%	75.66%	84.13%	73.02%	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