[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -79.68%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,245,174 8,078,844 5,837,932 3,220,025 11,858,093 9,078,653 6,398,316 36.90%
PBT 1,314,140 871,331 653,390 266,291 1,247,192 990,061 651,162 59.76%
Tax -135,684 -185,752 -170,331 -92,157 -326,794 -282,241 -163,611 -11.74%
NP 1,178,456 685,579 483,059 174,134 920,398 707,820 487,551 80.20%
-
NP to SH 1,061,850 665,931 489,437 186,723 918,812 711,715 488,980 67.77%
-
Tax Rate 10.32% 21.32% 26.07% 34.61% 26.20% 28.51% 25.13% -
Total Cost 9,066,718 7,393,265 5,354,873 3,045,891 10,937,695 8,370,833 5,910,765 33.04%
-
Net Worth 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 17.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 755,360 - - - 695,871 - - -
Div Payout % 71.14% - - - 75.74% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 9,641,859 17.23%
NOSH 7,553,600 7,499,222 7,393,308 7,072,840 6,958,710 6,936,793 6,887,042 6.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.50% 8.49% 8.27% 5.41% 7.76% 7.80% 7.62% -
ROE 8.68% 5.80% 4.11% 1.50% 8.15% 7.03% 5.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 135.63 107.73 78.96 45.53 170.41 130.88 92.90 28.72%
EPS 14.06 8.88 6.62 2.64 13.20 10.26 7.10 57.76%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.62 1.53 1.61 1.76 1.62 1.46 1.40 10.22%
Adjusted Per Share Value based on latest NOSH - 7,072,840
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 123.93 97.72 70.62 38.95 143.43 109.81 77.39 36.91%
EPS 12.84 8.06 5.92 2.26 11.11 8.61 5.91 67.82%
DPS 9.14 0.00 0.00 0.00 8.42 0.00 0.00 -
NAPS 1.4802 1.3879 1.4398 1.5057 1.3636 1.225 1.1663 17.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.41 1.48 1.48 1.61 1.60 1.50 1.48 -
P/RPS 1.04 1.37 1.87 3.54 0.94 1.15 1.59 -24.66%
P/EPS 10.03 16.67 22.36 60.98 12.12 14.62 20.85 -38.63%
EY 9.97 6.00 4.47 1.64 8.25 6.84 4.80 62.86%
DY 7.09 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.87 0.97 0.92 0.91 0.99 1.03 1.06 -12.34%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 -
Price 1.49 1.45 1.46 1.51 1.49 1.66 1.62 -
P/RPS 1.10 1.35 1.85 3.32 0.87 1.27 1.74 -26.36%
P/EPS 10.60 16.33 22.05 57.20 11.28 16.18 22.82 -40.04%
EY 9.43 6.12 4.53 1.75 8.86 6.18 4.38 66.81%
DY 6.71 0.00 0.00 0.00 6.71 0.00 0.00 -
P/NAPS 0.92 0.95 0.91 0.86 0.92 1.14 1.16 -14.33%

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