[YTLPOWR] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1.71%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,436,606 14,957,111 15,309,470 15,638,000 15,835,993 16,088,018 16,420,888 -8.24%
PBT 1,126,594 1,198,566 1,229,181 1,246,747 1,311,815 1,338,313 1,353,644 -11.55%
Tax 82,153 -177,963 -212,264 -233,035 -281,932 -187,812 -190,068 -
NP 1,208,747 1,020,603 1,016,917 1,013,712 1,029,883 1,150,501 1,163,576 2.57%
-
NP to SH 1,202,414 1,027,139 1,027,727 1,036,786 1,054,770 1,174,434 1,181,104 1.20%
-
Tax Rate -7.29% 14.85% 17.27% 18.69% 21.49% 14.03% 14.04% -
Total Cost 13,227,859 13,936,508 14,292,553 14,624,288 14,806,110 14,937,517 15,257,312 -9.10%
-
Net Worth 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 -23.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 654,639 - - - 68,483 136,819 205,068 117.26%
Div Payout % 54.44% - - - 6.49% 11.65% 17.36% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 6,546,394 9,230,769 9,764,600 10,750,886 7,195,620 9,897,129 9,821,403 -23.75%
NOSH 6,546,394 6,279,434 6,466,623 7,072,951 7,195,620 7,277,301 7,275,113 -6.81%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.37% 6.82% 6.64% 6.48% 6.50% 7.15% 7.09% -
ROE 18.37% 11.13% 10.53% 9.64% 14.66% 11.87% 12.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 220.53 238.19 236.75 221.10 220.08 221.07 225.71 -1.54%
EPS 18.37 16.36 15.89 14.66 14.66 16.14 16.23 8.63%
DPS 10.00 0.00 0.00 0.00 0.94 1.88 2.82 133.08%
NAPS 1.00 1.47 1.51 1.52 1.00 1.36 1.35 -18.17%
Adjusted Per Share Value based on latest NOSH - 7,072,951
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 174.62 180.92 185.18 189.16 191.55 194.60 198.62 -8.24%
EPS 14.54 12.42 12.43 12.54 12.76 14.21 14.29 1.16%
DPS 7.92 0.00 0.00 0.00 0.83 1.65 2.48 117.32%
NAPS 0.7918 1.1165 1.1811 1.3004 0.8704 1.1971 1.188 -23.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.47 1.57 1.89 1.78 1.60 1.46 1.56 -
P/RPS 0.67 0.66 0.80 0.81 0.73 0.66 0.69 -1.94%
P/EPS 8.00 9.60 11.89 12.14 10.92 9.05 9.61 -11.53%
EY 12.49 10.42 8.41 8.24 9.16 11.05 10.41 12.94%
DY 6.80 0.00 0.00 0.00 0.59 1.29 1.81 142.25%
P/NAPS 1.47 1.07 1.25 1.17 1.60 1.07 1.16 17.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 1.43 1.57 1.70 1.94 1.59 1.51 1.54 -
P/RPS 0.65 0.66 0.72 0.88 0.72 0.68 0.68 -2.97%
P/EPS 7.79 9.60 10.70 13.23 10.85 9.36 9.49 -12.36%
EY 12.84 10.42 9.35 7.56 9.22 10.69 10.54 14.10%
DY 6.99 0.00 0.00 0.00 0.59 1.25 1.83 144.95%
P/NAPS 1.43 1.07 1.13 1.28 1.59 1.11 1.14 16.35%

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