[YTLPOWR] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 81.94%
YoY- 60.5%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,680,337 3,039,606 3,358,710 3,385,234 3,300,188 3,770,052 3,981,132 -23.20%
PBT 338,899 348,289 302,873 243,260 305,954 328,101 249,279 22.74%
Tax -118,630 -98,275 -65,336 213,148 -44,446 -72,946 -13,603 324.24%
NP 220,269 250,014 237,537 456,408 261,508 255,155 235,676 -4.41%
-
NP to SH 222,735 245,131 243,849 464,994 255,573 247,025 234,822 -3.46%
-
Tax Rate 35.00% 28.22% 21.57% -87.62% 14.53% 22.23% 5.46% -
Total Cost 2,460,068 2,789,592 3,121,173 2,928,826 3,038,680 3,514,897 3,745,456 -24.45%
-
Net Worth 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 -3.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 654,639 - - - -
Div Payout % - - - 140.78% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 10,258,457 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 -3.08%
NOSH 7,026,340 6,983,789 6,792,451 6,546,394 6,279,434 6,466,623 7,072,951 -0.44%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.22% 8.23% 7.07% 13.48% 7.92% 6.77% 5.92% -
ROE 2.17% 2.51% 2.35% 7.10% 2.77% 2.53% 2.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.15 43.52 49.45 51.71 52.56 58.30 56.29 -22.86%
EPS 3.17 3.51 3.59 7.11 4.07 3.82 3.32 -3.03%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.53 1.00 1.47 1.51 1.52 -2.65%
Adjusted Per Share Value based on latest NOSH - 6,546,394
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.79 37.19 41.09 41.42 40.38 46.13 48.71 -23.20%
EPS 2.73 3.00 2.98 5.69 3.13 3.02 2.87 -3.28%
DPS 0.00 0.00 0.00 8.01 0.00 0.00 0.00 -
NAPS 1.2551 1.1963 1.2715 0.801 1.1294 1.1947 1.3154 -3.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.50 1.48 1.64 1.47 1.57 1.89 1.78 -
P/RPS 3.93 3.40 3.32 2.84 2.99 3.24 3.16 15.66%
P/EPS 47.32 42.17 45.68 20.70 38.57 49.48 53.61 -7.99%
EY 2.11 2.37 2.19 4.83 2.59 2.02 1.87 8.39%
DY 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.07 1.47 1.07 1.25 1.17 -8.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 -
Price 1.66 1.62 1.65 1.43 1.57 1.70 1.94 -
P/RPS 4.35 3.72 3.34 2.77 2.99 2.92 3.45 16.72%
P/EPS 52.37 46.15 45.96 20.13 38.57 44.50 58.43 -7.04%
EY 1.91 2.17 2.18 4.97 2.59 2.25 1.71 7.65%
DY 0.00 0.00 0.00 6.99 0.00 0.00 0.00 -
P/NAPS 1.14 1.16 1.08 1.43 1.07 1.13 1.28 -7.43%

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