[YTLPOWR] QoQ 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- -9.84%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,166,330 2,240,912 2,617,907 3,220,025 2,779,440 2,680,337 3,039,606 -20.22%
PBT 442,809 217,941 387,099 266,291 257,131 338,899 348,289 17.37%
Tax 50,068 -15,421 -78,174 -92,157 -44,553 -118,630 -98,275 -
NP 492,877 202,520 308,925 174,134 212,578 220,269 250,014 57.28%
-
NP to SH 395,919 176,494 302,714 186,723 207,097 222,735 245,131 37.69%
-
Tax Rate -11.31% 7.08% 20.19% 34.61% 17.33% 35.00% 28.22% -
Total Cost 1,673,453 2,038,392 2,308,982 3,045,891 2,566,862 2,460,068 2,789,592 -28.89%
-
Net Worth 12,495,842 11,791,957 12,432,896 12,448,199 7,042,304 10,258,457 9,777,304 17.78%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 771,348 - - - 704,230 - - -
Div Payout % 194.82% - - - 340.05% - - -
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 12,495,842 11,791,957 12,432,896 12,448,199 7,042,304 10,258,457 9,777,304 17.78%
NOSH 7,713,482 7,707,161 7,722,295 7,072,840 7,042,304 7,026,340 6,983,789 6.85%
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 22.75% 9.04% 11.80% 5.41% 7.65% 8.22% 8.23% -
ROE 3.17% 1.50% 2.43% 1.50% 2.94% 2.17% 2.51% -
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 28.08 29.08 33.90 45.53 39.47 38.15 43.52 -25.35%
EPS 5.13 2.29 3.92 2.64 2.94 3.17 3.51 28.81%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.62 1.53 1.61 1.76 1.00 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 26.20 27.11 31.67 38.95 33.62 32.42 36.77 -20.24%
EPS 4.79 2.13 3.66 2.26 2.51 2.69 2.97 37.56%
DPS 9.33 0.00 0.00 0.00 8.52 0.00 0.00 -
NAPS 1.5115 1.4263 1.5039 1.5057 0.8518 1.2409 1.1827 17.78%
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 5.02 5.09 4.37 3.54 4.05 3.93 3.40 29.69%
P/EPS 27.47 64.63 37.76 60.98 54.41 47.32 42.17 -24.87%
EY 3.64 1.55 2.65 1.64 1.84 2.11 2.37 33.15%
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 1.60 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 5.31 4.99 4.31 3.32 3.78 4.35 3.72 26.80%
P/EPS 29.03 63.32 37.24 57.20 50.67 52.37 46.15 -26.60%
EY 3.44 1.58 2.68 1.75 1.97 1.91 2.17 35.99%
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 1.49 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