[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -79.72%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,858,093 9,078,653 6,398,316 3,358,710 14,436,606 11,051,372 7,751,184 32.87%
PBT 1,247,192 990,061 651,162 302,873 1,126,594 883,334 577,380 67.33%
Tax -326,794 -282,241 -163,611 -65,336 82,153 -130,995 -86,549 143.07%
NP 920,398 707,820 487,551 237,537 1,208,747 752,339 490,831 52.24%
-
NP to SH 918,812 711,715 488,980 243,849 1,202,414 737,420 481,847 53.95%
-
Tax Rate 26.20% 28.51% 25.13% 21.57% -7.29% 14.83% 14.99% -
Total Cost 10,937,695 8,370,833 5,910,765 3,121,173 13,227,859 10,299,033 7,260,353 31.51%
-
Net Worth 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 7.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 695,871 - - - 656,979 - - -
Div Payout % 75.74% - - - 54.64% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,273,111 10,127,718 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 7.18%
NOSH 6,958,710 6,936,793 6,887,042 6,792,451 6,569,795 6,578,233 6,729,706 2.26%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.76% 7.80% 7.62% 7.07% 8.37% 6.81% 6.33% -
ROE 8.15% 7.03% 5.07% 2.35% 11.88% 7.63% 4.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 170.41 130.88 92.90 49.45 219.74 168.00 115.18 29.93%
EPS 13.20 10.26 7.10 3.59 18.30 11.21 7.16 50.51%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.62 1.46 1.40 1.53 1.54 1.47 1.51 4.81%
Adjusted Per Share Value based on latest NOSH - 6,792,451
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 144.79 110.85 78.13 41.01 176.28 134.94 94.65 32.86%
EPS 11.22 8.69 5.97 2.98 14.68 9.00 5.88 54.02%
DPS 8.50 0.00 0.00 0.00 8.02 0.00 0.00 -
NAPS 1.3765 1.2366 1.1773 1.269 1.2354 1.1808 1.2408 7.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.50 1.48 1.64 1.47 1.57 1.89 -
P/RPS 0.94 1.15 1.59 3.32 0.67 0.93 1.64 -31.06%
P/EPS 12.12 14.62 20.85 45.68 8.03 14.01 26.40 -40.57%
EY 8.25 6.84 4.80 2.19 12.45 7.14 3.79 68.20%
DY 6.25 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 0.99 1.03 1.06 1.07 0.95 1.07 1.25 -14.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 1.49 1.66 1.62 1.65 1.43 1.57 1.70 -
P/RPS 0.87 1.27 1.74 3.34 0.65 0.93 1.48 -29.89%
P/EPS 11.28 16.18 22.82 45.96 7.81 14.01 23.74 -39.19%
EY 8.86 6.18 4.38 2.18 12.80 7.14 4.21 64.44%
DY 6.71 0.00 0.00 0.00 6.99 0.00 0.00 -
P/NAPS 0.92 1.14 1.16 1.08 0.93 1.07 1.13 -12.84%

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