[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 53.04%
YoY- -3.61%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 6,398,316 3,358,710 14,436,606 11,051,372 7,751,184 3,981,132 15,835,993 -45.25%
PBT 651,162 302,873 1,126,594 883,334 577,380 249,279 1,311,815 -37.22%
Tax -163,611 -65,336 82,153 -130,995 -86,549 -13,603 -281,932 -30.35%
NP 487,551 237,537 1,208,747 752,339 490,831 235,676 1,029,883 -39.17%
-
NP to SH 488,980 243,849 1,202,414 737,420 481,847 234,822 1,054,770 -40.01%
-
Tax Rate 25.13% 21.57% -7.29% 14.83% 14.99% 5.46% 21.49% -
Total Cost 5,910,765 3,121,173 13,227,859 10,299,033 7,260,353 3,745,456 14,806,110 -45.69%
-
Net Worth 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 -2.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 656,979 - - - 68,197 -
Div Payout % - - 54.64% - - - 6.47% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 9,641,859 10,392,450 10,117,484 9,670,003 10,161,857 10,750,886 10,012,040 -2.47%
NOSH 6,887,042 6,792,451 6,569,795 6,578,233 6,729,706 7,072,951 7,255,101 -3.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.62% 7.07% 8.37% 6.81% 6.33% 5.92% 6.50% -
ROE 5.07% 2.35% 11.88% 7.63% 4.74% 2.18% 10.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.90 49.45 219.74 168.00 115.18 56.29 218.27 -43.32%
EPS 7.10 3.59 18.30 11.21 7.16 3.32 14.54 -37.90%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.94 -
NAPS 1.40 1.53 1.54 1.47 1.51 1.52 1.38 0.96%
Adjusted Per Share Value based on latest NOSH - 6,279,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.39 40.63 174.62 133.68 93.76 48.16 191.55 -45.25%
EPS 5.91 2.95 14.54 8.92 5.83 2.84 12.76 -40.05%
DPS 0.00 0.00 7.95 0.00 0.00 0.00 0.82 -
NAPS 1.1663 1.2571 1.2238 1.1697 1.2292 1.3004 1.2111 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.48 1.64 1.47 1.57 1.89 1.78 1.60 -
P/RPS 1.59 3.32 0.67 0.93 1.64 3.16 0.73 67.79%
P/EPS 20.85 45.68 8.03 14.01 26.40 53.61 11.01 52.88%
EY 4.80 2.19 12.45 7.14 3.79 1.87 9.09 -34.59%
DY 0.00 0.00 6.80 0.00 0.00 0.00 0.59 -
P/NAPS 1.06 1.07 0.95 1.07 1.25 1.17 1.16 -5.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.62 1.65 1.43 1.57 1.70 1.94 1.59 -
P/RPS 1.74 3.34 0.65 0.93 1.48 3.45 0.73 78.15%
P/EPS 22.82 45.96 7.81 14.01 23.74 58.43 10.94 63.03%
EY 4.38 2.18 12.80 7.14 4.21 1.71 9.14 -38.68%
DY 0.00 0.00 6.99 0.00 0.00 0.00 0.59 -
P/NAPS 1.16 1.08 0.93 1.07 1.13 1.28 1.15 0.57%

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