[YTLPOWR] YoY Annualized 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- 2.03%
YoY- -3.61%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 9,589,092 10,771,792 12,104,870 14,735,162 15,907,005 15,616,772 13,863,325 -5.95%
PBT 859,046 1,161,774 1,320,081 1,177,778 1,328,777 1,399,661 1,518,433 -9.04%
Tax -150,961 -247,669 -376,321 -174,660 -313,285 -375,556 -419,952 -15.66%
NP 708,085 914,105 943,760 1,003,118 1,015,492 1,024,105 1,098,481 -7.05%
-
NP to SH 631,905 887,908 948,953 983,226 1,020,068 1,097,104 1,157,378 -9.58%
-
Tax Rate 17.57% 21.32% 28.51% 14.83% 23.58% 26.83% 27.66% -
Total Cost 8,881,006 9,857,686 11,161,110 13,732,044 14,891,513 14,592,666 12,764,844 -5.86%
-
Net Worth 13,087,255 11,473,810 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 8.22%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 91,233 362,479 720,360 -
Div Payout % - - - - 8.94% 33.04% 62.24% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 13,087,255 11,473,810 10,127,718 9,670,003 9,899,803 9,206,973 8,140,069 8.22%
NOSH 7,743,938 7,499,222 6,936,793 6,578,233 7,279,267 7,249,585 7,203,601 1.21%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.38% 8.49% 7.80% 6.81% 6.38% 6.56% 7.92% -
ROE 4.83% 7.74% 9.37% 10.17% 10.30% 11.92% 14.22% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 123.83 143.64 174.50 224.00 218.52 215.42 192.45 -7.07%
EPS 8.16 11.84 13.68 14.95 14.01 15.13 16.07 -10.67%
DPS 0.00 0.00 0.00 0.00 1.25 5.00 10.00 -
NAPS 1.69 1.53 1.46 1.47 1.36 1.27 1.13 6.93%
Adjusted Per Share Value based on latest NOSH - 6,279,434
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 115.99 130.29 146.42 178.23 192.41 188.90 167.69 -5.95%
EPS 7.64 10.74 11.48 11.89 12.34 13.27 14.00 -9.59%
DPS 0.00 0.00 0.00 0.00 1.10 4.38 8.71 -
NAPS 1.583 1.3879 1.225 1.1697 1.1975 1.1137 0.9846 8.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.52 1.48 1.50 1.57 1.46 1.85 2.30 -
P/RPS 1.23 1.03 0.86 0.70 0.67 0.86 1.20 0.41%
P/EPS 18.63 12.50 10.96 10.50 10.42 12.22 14.32 4.47%
EY 5.37 8.00 9.12 9.52 9.60 8.18 6.99 -4.29%
DY 0.00 0.00 0.00 0.00 0.86 2.70 4.35 -
P/NAPS 0.90 0.97 1.03 1.07 1.07 1.46 2.04 -12.73%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 -
Price 1.52 1.45 1.66 1.57 1.51 1.66 2.22 -
P/RPS 1.23 1.01 0.95 0.70 0.69 0.77 1.15 1.12%
P/EPS 18.63 12.25 12.13 10.50 10.78 10.97 13.82 5.09%
EY 5.37 8.17 8.24 9.52 9.28 9.12 7.24 -4.85%
DY 0.00 0.00 0.00 0.00 0.83 3.01 4.50 -
P/NAPS 0.90 0.95 1.14 1.07 1.11 1.31 1.96 -12.15%

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