[YTLPOWR] QoQ 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- 3.46%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,039,606 3,358,710 3,385,234 3,300,188 3,770,052 3,981,132 3,905,739 -15.35%
PBT 348,289 302,873 243,260 305,954 328,101 249,279 315,232 6.85%
Tax -98,275 -65,336 213,148 -44,446 -72,946 -13,603 -46,968 63.37%
NP 250,014 237,537 456,408 261,508 255,155 235,676 268,264 -4.57%
-
NP to SH 245,131 243,849 464,994 255,573 247,025 234,822 289,719 -10.51%
-
Tax Rate 28.22% 21.57% -87.62% 14.53% 22.23% 5.46% 14.90% -
Total Cost 2,789,592 3,121,173 2,928,826 3,038,680 3,514,897 3,745,456 3,637,475 -16.17%
-
Net Worth 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 22.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 654,639 - - - - -
Div Payout % - - 140.78% - - - - -
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 9,777,304 10,392,450 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 22.60%
NOSH 6,983,789 6,792,451 6,546,394 6,279,434 6,466,623 7,072,951 7,195,620 -1.96%
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 8.23% 7.07% 13.48% 7.92% 6.77% 5.92% 6.87% -
ROE 2.51% 2.35% 7.10% 2.77% 2.53% 2.18% 4.03% -
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 43.52 49.45 51.71 52.56 58.30 56.29 54.28 -13.66%
EPS 3.51 3.59 7.11 4.07 3.82 3.32 4.03 -8.77%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.53 1.00 1.47 1.51 1.52 1.00 25.06%
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 37.19 41.09 41.42 40.38 46.13 48.71 47.79 -15.35%
EPS 3.00 2.98 5.69 3.13 3.02 2.87 3.54 -10.42%
DPS 0.00 0.00 8.01 0.00 0.00 0.00 0.00 -
NAPS 1.1963 1.2715 0.801 1.1294 1.1947 1.3154 0.8804 22.61%
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 3.40 3.32 2.84 2.99 3.24 3.16 2.95 9.89%
P/EPS 42.17 45.68 20.70 38.57 49.48 53.61 39.74 4.02%
EY 2.37 2.19 4.83 2.59 2.02 1.87 2.52 -3.99%
DY 0.00 0.00 6.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.07 1.47 1.07 1.25 1.17 1.60 -23.94%
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 3.72 3.34 2.77 2.99 2.92 3.45 2.93 17.20%
P/EPS 46.15 45.96 20.13 38.57 44.50 58.43 39.49 10.91%
EY 2.17 2.18 4.97 2.59 2.25 1.71 2.53 -9.70%
DY 0.00 0.00 6.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.08 1.43 1.07 1.13 1.28 1.59 -18.91%

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