[YTLPOWR] QoQ Cumulative 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- 45.55%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 5,837,932 3,220,025 11,858,093 9,078,653 6,398,316 3,358,710 14,436,606 -45.22%
PBT 653,390 266,291 1,247,192 990,061 651,162 302,873 1,126,594 -30.38%
Tax -170,331 -92,157 -326,794 -282,241 -163,611 -65,336 82,153 -
NP 483,059 174,134 920,398 707,820 487,551 237,537 1,208,747 -45.65%
-
NP to SH 489,437 186,723 918,812 711,715 488,980 243,849 1,202,414 -44.98%
-
Tax Rate 26.07% 34.61% 26.20% 28.51% 25.13% 21.57% -7.29% -
Total Cost 5,354,873 3,045,891 10,937,695 8,370,833 5,910,765 3,121,173 13,227,859 -45.18%
-
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 4.11% 1.50% 8.15% 7.03% 5.07% 2.35% 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 78.96 45.53 170.41 130.88 92.90 49.45 219.74 -49.36%
EPS 6.62 2.64 13.20 10.26 7.10 3.59 18.30 -49.13%
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 71.28 39.32 144.79 110.85 78.13 41.01 176.28 -45.22%
EPS 5.98 2.28 11.22 8.69 5.97 2.98 14.68 -44.95%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 8.02 -
NAPS 1.4534 1.52 1.3765 1.2366 1.1773 1.269 1.2354 11.40%
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 1.87 3.54 0.94 1.15 1.59 3.32 0.67 97.86%
P/EPS 22.36 60.98 12.12 14.62 20.85 45.68 8.03 97.55%
EY 4.47 1.64 8.25 6.84 4.80 2.19 12.45 -49.39%
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 1.85 3.32 0.87 1.27 1.74 3.34 0.65 100.45%
P/EPS 22.05 57.20 11.28 16.18 22.82 45.96 7.81 99.38%
EY 4.53 1.75 8.86 6.18 4.38 2.18 12.80 -49.87%
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