[YTLPOWR] QoQ TTM 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- 17.06%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,463,887 13,083,738 13,814,184 14,436,606 14,957,111 15,309,470 15,638,000 -14.04%
PBT 1,233,321 1,200,376 1,180,188 1,126,594 1,198,566 1,229,181 1,246,747 -0.71%
Tax -69,093 5,091 30,420 82,153 -177,963 -212,264 -233,035 -55.56%
NP 1,164,228 1,205,467 1,210,608 1,208,747 1,020,603 1,016,917 1,013,712 9.67%
-
NP to SH 1,176,709 1,209,547 1,211,441 1,202,414 1,027,139 1,027,727 1,036,786 8.81%
-
Tax Rate 5.60% -0.42% -2.58% -7.29% 14.85% 17.27% 18.69% -
Total Cost 11,299,659 11,878,271 12,603,576 13,227,859 13,936,508 14,292,553 14,624,288 -15.81%
-
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 654,639 654,639 654,639 654,639 - - - -
Div Payout % 55.63% 54.12% 54.04% 54.44% - - - -
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 9.34% 9.21% 8.76% 8.37% 6.82% 6.64% 6.48% -
ROE 11.47% 12.37% 11.66% 18.37% 11.13% 10.53% 9.64% -
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 177.39 187.34 203.38 220.53 238.19 236.75 221.10 -13.66%
EPS 16.75 17.32 17.84 18.37 16.36 15.89 14.66 9.30%
DPS 9.32 9.37 9.64 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 150.96 158.47 167.31 174.85 181.16 185.42 189.40 -14.04%
EPS 14.25 14.65 14.67 14.56 12.44 12.45 12.56 8.78%
DPS 7.93 7.93 7.93 7.93 0.00 0.00 0.00 -
NAPS 1.2425 1.1842 1.2587 0.7929 1.118 1.1827 1.3021 -3.07%
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 0.85 0.79 0.81 0.67 0.66 0.80 0.81 3.26%
P/EPS 8.96 8.55 9.20 8.00 9.60 11.89 12.14 -18.34%
EY 11.16 11.70 10.88 12.49 10.42 8.41 8.24 22.43%
DY 6.21 6.33 5.88 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 0.94 0.86 0.81 0.65 0.66 0.72 0.88 4.49%
P/EPS 9.91 9.35 9.25 7.79 9.60 10.70 13.23 -17.53%
EY 10.09 10.69 10.81 12.84 10.42 9.35 7.56 21.24%
DY 5.61 5.79 5.84 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