[YTLPOWR] QoQ Annualized 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- 2.6%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 13,434,840 14,436,606 14,735,162 15,502,368 15,924,528 15,835,993 15,907,005 -10.64%
PBT 1,211,492 1,126,594 1,177,778 1,154,760 997,116 1,311,815 1,328,777 -5.96%
Tax -261,344 82,153 -174,660 -173,098 -54,412 -281,932 -313,285 -11.37%
NP 950,148 1,208,747 1,003,118 981,662 942,704 1,029,883 1,015,492 -4.33%
-
NP to SH 975,396 1,202,414 983,226 963,694 939,288 1,054,770 1,020,068 -2.93%
-
Tax Rate 21.57% -7.29% 14.83% 14.99% 5.46% 21.49% 23.58% -
Total Cost 12,484,692 13,227,859 13,732,044 14,520,706 14,981,824 14,806,110 14,891,513 -11.07%
-
Net Worth 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 3.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 656,979 - - - 68,197 91,233 -
Div Payout % - 54.64% - - - 6.47% 8.94% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 9,899,803 3.28%
NOSH 6,792,451 6,569,795 6,578,233 6,729,706 7,072,951 7,255,101 7,279,267 -4.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.07% 8.37% 6.81% 6.33% 5.92% 6.50% 6.38% -
ROE 9.39% 11.88% 10.17% 9.48% 8.74% 10.54% 10.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 197.79 219.74 224.00 230.36 225.15 218.27 218.52 -6.42%
EPS 14.36 18.30 14.95 14.32 13.28 14.54 14.01 1.65%
DPS 0.00 10.00 0.00 0.00 0.00 0.94 1.25 -
NAPS 1.53 1.54 1.47 1.51 1.52 1.38 1.36 8.16%
Adjusted Per Share Value based on latest NOSH - 6,466,623
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 162.51 174.62 178.24 187.52 192.62 191.55 192.41 -10.63%
EPS 11.80 14.54 11.89 11.66 11.36 12.76 12.34 -2.93%
DPS 0.00 7.95 0.00 0.00 0.00 0.82 1.10 -
NAPS 1.2571 1.2238 1.1697 1.2292 1.3004 1.2111 1.1975 3.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.64 1.47 1.57 1.89 1.78 1.60 1.46 -
P/RPS 0.83 0.67 0.70 0.82 0.79 0.73 0.67 15.33%
P/EPS 11.42 8.03 10.50 13.20 13.40 11.01 10.42 6.29%
EY 8.76 12.45 9.52 7.58 7.46 9.09 9.60 -5.91%
DY 0.00 6.80 0.00 0.00 0.00 0.59 0.86 -
P/NAPS 1.07 0.95 1.07 1.25 1.17 1.16 1.07 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 1.65 1.43 1.57 1.70 1.94 1.59 1.51 -
P/RPS 0.83 0.65 0.70 0.74 0.86 0.73 0.69 13.09%
P/EPS 11.49 7.81 10.50 11.87 14.61 10.94 10.78 4.33%
EY 8.70 12.80 9.52 8.42 6.85 9.14 9.28 -4.20%
DY 0.00 6.99 0.00 0.00 0.00 0.59 0.83 -
P/NAPS 1.08 0.93 1.07 1.13 1.28 1.15 1.11 -1.80%

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