[YTLPOWR] YoY TTM 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- -1.71%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,365,773 11,719,408 13,814,184 15,638,000 16,413,616 14,814,132 13,723,474 -6.16%
PBT 1,236,629 1,210,610 1,180,188 1,246,747 1,408,022 1,472,796 1,780,199 -5.88%
Tax -81,703 -353,615 30,420 -233,035 -209,369 -284,939 -500,401 -26.04%
NP 1,154,926 856,995 1,210,608 1,013,712 1,198,653 1,187,857 1,279,798 -1.69%
-
NP to SH 1,021,675 861,686 1,211,441 1,036,786 1,238,816 1,337,459 1,282,946 -3.72%
-
Tax Rate 6.61% 29.21% -2.58% 18.69% 14.87% 19.35% 28.11% -
Total Cost 8,210,847 10,862,413 12,603,576 14,624,288 15,214,963 13,626,275 12,443,676 -6.68%
-
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 771,348 704,230 654,639 - 273,190 542,449 891,861 -2.38%
Div Payout % 75.50% 81.73% 54.04% - 22.05% 40.56% 69.52% -
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 12.33% 7.31% 8.76% 6.48% 7.30% 8.02% 9.33% -
ROE 7.88% 6.92% 11.66% 9.64% 12.78% 15.06% 16.81% -
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 121.43 165.70 203.38 221.10 225.29 205.18 190.58 -7.23%
EPS 13.25 12.18 17.84 14.66 17.00 18.52 17.82 -4.81%
DPS 10.00 10.00 9.64 0.00 3.76 7.52 12.39 -3.50%
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 113.29 141.76 167.10 189.16 198.54 179.19 166.00 -6.16%
EPS 12.36 10.42 14.65 12.54 14.98 16.18 15.52 -3.71%
DPS 9.33 8.52 7.92 0.00 3.30 6.56 10.79 -2.39%
NAPS 1.5674 1.5057 1.2571 1.3004 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 0.97 0.81 0.81 0.74 0.83 1.20 1.59%
P/EPS 12.08 13.22 9.20 12.14 9.76 9.18 12.85 -1.02%
EY 8.28 7.57 10.88 8.24 10.24 10.90 7.78 1.04%
DY 6.25 6.21 5.88 0.00 2.27 4.42 5.41 2.43%
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 0.91 0.81 0.88 0.68 0.88 1.31 -0.91%
P/EPS 11.32 12.39 9.25 13.23 9.00 9.72 14.03 -3.51%
EY 8.83 8.07 10.81 7.56 11.11 10.29 7.13 3.62%
DY 6.67 6.62 5.84 0.00 2.46 4.18 4.95 5.09%
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