[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.97%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 11,675,864 12,880,100 11,858,093 12,104,870 12,796,632 13,434,840 14,436,606 -13.16%
PBT 1,306,780 1,065,164 1,247,192 1,320,081 1,302,324 1,211,492 1,126,594 10.36%
Tax -340,662 -368,628 -326,794 -376,321 -327,222 -261,344 82,153 -
NP 966,118 696,536 920,398 943,760 975,102 950,148 1,208,747 -13.83%
-
NP to SH 978,874 746,892 918,812 948,953 977,960 975,396 1,202,414 -12.78%
-
Tax Rate 26.07% 34.61% 26.20% 28.51% 25.13% 21.57% -7.29% -
Total Cost 10,709,746 12,183,564 10,937,695 11,161,110 11,821,530 12,484,692 13,227,859 -13.09%
-
Net Worth 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 11.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 695,871 - - - 656,979 -
Div Payout % - - 75.74% - - - 54.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 11.41%
NOSH 7,393,308 7,072,840 6,958,710 6,936,793 6,887,042 6,792,451 6,569,795 8.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.27% 5.41% 7.76% 7.80% 7.62% 7.07% 8.37% -
ROE 8.22% 6.00% 8.15% 9.37% 10.14% 9.39% 11.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.92 182.11 170.41 174.50 185.81 197.79 219.74 -19.71%
EPS 13.24 10.56 13.20 13.68 14.20 14.36 18.30 -19.36%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.61 1.76 1.62 1.46 1.40 1.53 1.54 2.99%
Adjusted Per Share Value based on latest NOSH - 7,026,340
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 141.23 155.80 143.43 146.42 154.79 162.51 174.62 -13.15%
EPS 11.84 9.03 11.11 11.48 11.83 11.80 14.54 -12.76%
DPS 0.00 0.00 8.42 0.00 0.00 0.00 7.95 -
NAPS 1.4398 1.5057 1.3636 1.225 1.1663 1.2571 1.2238 11.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.61 1.60 1.50 1.48 1.64 1.47 -
P/RPS 0.94 0.88 0.94 0.86 0.80 0.83 0.67 25.24%
P/EPS 11.18 15.25 12.12 10.96 10.42 11.42 8.03 24.61%
EY 8.95 6.56 8.25 9.12 9.59 8.76 12.45 -19.70%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.80 -
P/NAPS 0.92 0.91 0.99 1.03 1.06 1.07 0.95 -2.11%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 1.46 1.51 1.49 1.66 1.62 1.65 1.43 -
P/RPS 0.92 0.83 0.87 0.95 0.87 0.83 0.65 25.98%
P/EPS 11.03 14.30 11.28 12.13 11.41 11.49 7.81 25.79%
EY 9.07 6.99 8.86 8.24 8.77 8.70 12.80 -20.46%
DY 0.00 0.00 6.71 0.00 0.00 0.00 6.99 -
P/NAPS 0.91 0.86 0.92 1.14 1.16 1.08 0.93 -1.43%

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