[YTLPOWR] YoY TTM 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- -0.87%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,212,597 11,297,709 13,083,738 15,309,470 16,420,888 15,328,837 14,165,377 -6.91%
PBT 1,089,476 1,249,420 1,200,376 1,229,181 1,353,644 1,516,019 1,792,472 -7.95%
Tax -53,328 -333,514 5,091 -212,264 -190,068 -291,445 -512,701 -31.39%
NP 1,036,148 915,906 1,205,467 1,016,917 1,163,576 1,224,574 1,279,771 -3.45%
-
NP to SH 885,717 919,269 1,209,547 1,027,727 1,181,104 1,392,040 1,291,824 -6.09%
-
Tax Rate 4.89% 26.69% -0.42% 17.27% 14.04% 19.22% 28.60% -
Total Cost 8,176,449 10,381,803 11,878,271 14,292,553 15,257,312 14,104,263 12,885,606 -7.29%
-
Net Worth 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 8.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 771,348 704,230 654,639 - 205,068 475,203 794,285 -0.48%
Div Payout % 87.09% 76.61% 54.12% - 17.36% 34.14% 61.49% -
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 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 8.64%
NOSH 7,756,092 7,722,295 6,983,789 6,466,623 7,275,113 7,247,020 7,200,416 1.24%
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 11.25% 8.11% 9.21% 6.64% 7.09% 7.99% 9.03% -
ROE 6.80% 7.39% 12.37% 10.53% 12.03% 15.37% 16.31% -
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 118.78 146.30 187.34 236.75 225.71 211.52 196.73 -8.05%
EPS 11.42 11.90 17.32 15.89 16.23 19.21 17.94 -7.24%
DPS 10.00 9.12 9.37 0.00 2.82 6.58 11.03 -1.61%
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 111.44 136.66 158.27 185.19 198.64 185.43 171.35 -6.91%
EPS 10.71 11.12 14.63 12.43 14.29 16.84 15.63 -6.10%
DPS 9.33 8.52 7.92 0.00 2.48 5.75 9.61 -0.49%
NAPS 1.5762 1.504 1.1827 1.1812 1.1881 1.0958 0.9581 8.64%
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 1.25 1.01 0.79 0.80 0.69 0.84 1.24 0.13%
P/EPS 13.05 12.43 8.55 11.89 9.61 9.27 13.60 -0.68%
EY 7.66 8.04 11.70 8.41 10.41 10.79 7.35 0.69%
DY 6.71 6.16 6.33 0.00 1.81 3.70 4.52 6.80%
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 1.27 1.00 0.86 0.72 0.68 0.90 1.17 1.37%
P/EPS 13.22 12.26 9.35 10.70 9.49 9.89 12.82 0.51%
EY 7.56 8.15 10.69 9.35 10.54 10.11 7.80 -0.51%
DY 6.62 6.25 5.79 0.00 1.83 3.46 4.80 5.49%
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