[YTLPOWR] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- 29.1%

YoY- -23.59%

Quarter Report

YTLPI4Q30062015(FY2015)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	10,589,669	9,778,239	10,245,174	11,858,093	14,436,606	15,835,993	15,870,343	-6.51%
YoY %	8.30%	-4.56%	-13.60%	-17.86%	-8.84%	-0.22%	-	-
Horiz. %	66.73%	61.61%	64.56%	74.72%	90.97%	99.78%	100.00%	-
PBT	943,244	867,617	1,314,140	1,247,192	1,126,594	1,311,815	1,391,476	-6.27%
YoY %	8.72%	-33.98%	5.37%	10.70%	-14.12%	-5.72%	-	-
Horiz. %	67.79%	62.35%	94.44%	89.63%	80.96%	94.28%	100.00%	-
Tax	-226,364	-112,957	-135,684	-326,794	82,153	-281,932	-234,515	-0.58%
YoY %	-100.40%	16.75%	58.48%	-497.79%	129.14%	-20.22%	-	-
Horiz. %	96.52%	48.17%	57.86%	139.35%	-35.03%	120.22%	100.00%	-
NP	716,880	754,660	1,178,456	920,398	1,208,747	1,029,883	1,156,961	-7.66%
YoY %	-5.01%	-35.96%	28.04%	-23.86%	17.37%	-10.98%	-	-
Horiz. %	61.96%	65.23%	101.86%	79.55%	104.48%	89.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	620,658	673,407	1,061,850	918,812	1,202,414	1,054,770	1,232,211	-10.79%
YoY %	-7.83%	-36.58%	15.57%	-23.59%	14.00%	-14.40%	-	-
Horiz. %	50.37%	54.65%	86.17%	74.57%	97.58%	85.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	13.02%	10.32%	26.20%	-7.29%	21.49%	16.85%	-
YoY %	84.33%	26.16%	-60.61%	459.40%	-133.92%	27.54%	-	-
Horiz. %	142.43%	77.27%	61.25%	155.49%	-43.26%	127.54%	100.00%	-
Total Cost	9,872,789	9,023,579	9,066,718	10,937,695	13,227,859	14,806,110	14,713,382	-6.43%
YoY %	9.41%	-0.48%	-17.11%	-17.31%	-10.66%	0.63%	-	-
Horiz. %	67.10%	61.33%	61.62%	74.34%	89.90%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,144,950	13,251,162	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	6.10%
YoY %	-0.80%	8.29%	8.55%	11.42%	1.05%	8.71%	-	-
Horiz. %	142.72%	143.88%	132.86%	122.40%	109.85%	108.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	395,932	387,460	755,360	695,871	656,979	68,197	340,117	2.56%
YoY %	2.19%	-48.71%	8.55%	5.92%	863.35%	-79.95%	-	-
Horiz. %	116.41%	113.92%	222.09%	204.60%	193.16%	20.05%	100.00%	-
Div Payout %	63.79%	57.54%	71.14%	75.74%	54.64%	6.47%	27.60%	-
YoY %	10.86%	-19.12%	-6.07%	38.62%	744.51%	-76.56%	-	-
Horiz. %	231.12%	208.48%	257.75%	274.42%	197.97%	23.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	13,144,950	13,251,162	12,236,833	11,273,111	10,117,484	10,012,040	9,210,001	6.10%
YoY %	-0.80%	8.29%	8.55%	11.42%	1.05%	8.71%	-	-
Horiz. %	142.72%	143.88%	132.86%	122.40%	109.85%	108.71%	100.00%	-
NOSH	8,158,208	7,749,217	7,553,600	6,958,710	6,569,795	7,255,101	7,251,969	1.98%
YoY %	5.28%	2.59%	8.55%	5.92%	-9.45%	0.04%	-	-
Horiz. %	112.50%	106.86%	104.16%	95.96%	90.59%	100.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.77%	7.72%	11.50%	7.76%	8.37%	6.50%	7.29%	-
YoY %	-12.31%	-32.87%	48.20%	-7.29%	28.77%	-10.84%	-	-
Horiz. %	92.87%	105.90%	157.75%	106.45%	114.81%	89.16%	100.00%	-
ROE	4.72%	5.08%	8.68%	8.15%	11.88%	10.54%	13.38%	-
YoY %	-7.09%	-41.47%	6.50%	-31.40%	12.71%	-21.23%	-	-
Horiz. %	35.28%	37.97%	64.87%	60.91%	88.79%	78.77%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	133.73	126.18	135.63	170.41	219.74	218.27	218.84	-7.87%
YoY %	5.98%	-6.97%	-20.41%	-22.45%	0.67%	-0.26%	-	-
Horiz. %	61.11%	57.66%	61.98%	77.87%	100.41%	99.74%	100.00%	-
EPS	7.89	8.69	14.06	13.20	18.30	14.54	16.99	-11.99%
YoY %	-9.21%	-38.19%	6.52%	-27.87%	25.86%	-14.42%	-	-
Horiz. %	46.44%	51.15%	82.75%	77.69%	107.71%	85.58%	100.00%	-
DPS	5.00	5.00	10.00	10.00	10.00	0.94	4.69	1.07%
YoY %	0.00%	-50.00%	0.00%	0.00%	963.83%	-79.96%	-	-
Horiz. %	106.61%	106.61%	213.22%	213.22%	213.22%	20.04%	100.00%	-
NAPS	1.66	1.71	1.62	1.62	1.54	1.38	1.27	4.56%
YoY %	-2.92%	5.56%	0.00%	5.19%	11.59%	8.66%	-	-
Horiz. %	130.71%	134.65%	127.56%	127.56%	121.26%	108.66%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,042,304
RPS	129.46	119.54	125.25	144.96	176.49	193.59	194.01	-6.51%
YoY %	8.30%	-4.56%	-13.60%	-17.87%	-8.83%	-0.22%	-	-
Horiz. %	66.73%	61.62%	64.56%	74.72%	90.97%	99.78%	100.00%	-
EPS	7.59	8.23	12.98	11.23	14.70	12.89	15.06	-10.78%
YoY %	-7.78%	-36.59%	15.58%	-23.61%	14.04%	-14.41%	-	-
Horiz. %	50.40%	54.65%	86.19%	74.57%	97.61%	85.59%	100.00%	-
DPS	4.84	4.74	9.23	8.51	8.03	0.83	4.16	2.55%
YoY %	2.11%	-48.65%	8.46%	5.98%	867.47%	-80.05%	-	-
Horiz. %	116.35%	113.94%	221.88%	204.57%	193.03%	19.95%	100.00%	-
NAPS	1.607	1.6199	1.4959	1.3781	1.2369	1.224	1.1259	6.10%
YoY %	-0.80%	8.29%	8.55%	11.42%	1.05%	8.71%	-	-
Horiz. %	142.73%	143.88%	132.86%	122.40%	109.86%	108.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.03	1.45	1.41	1.60	1.47	1.60	1.76	-
P/RPS	0.77	1.15	1.04	0.94	0.67	0.73	0.80	-0.63%
YoY %	-33.04%	10.58%	10.64%	40.30%	-8.22%	-8.75%	-	-
Horiz. %	96.25%	143.75%	130.00%	117.50%	83.75%	91.25%	100.00%	-
P/EPS	13.14	16.69	10.03	12.12	8.03	11.01	10.36	4.03%
YoY %	-21.27%	66.40%	-17.24%	50.93%	-27.07%	6.27%	-	-
Horiz. %	126.83%	161.10%	96.81%	116.99%	77.51%	106.27%	100.00%	-
EY	7.61	5.99	9.97	8.25	12.45	9.09	9.65	-3.87%
YoY %	27.05%	-39.92%	20.85%	-33.73%	36.96%	-5.80%	-	-
Horiz. %	78.86%	62.07%	103.32%	85.49%	129.02%	94.20%	100.00%	-
DY	4.85	3.45	7.09	6.25	6.80	0.59	2.66	10.52%
YoY %	40.58%	-51.34%	13.44%	-8.09%	1,052.54%	-77.82%	-	-
Horiz. %	182.33%	129.70%	266.54%	234.96%	255.64%	22.18%	100.00%	-
P/NAPS	0.62	0.85	0.87	0.99	0.95	1.16	1.39	-12.58%
YoY %	-27.06%	-2.30%	-12.12%	4.21%	-18.10%	-16.55%	-	-
Horiz. %	44.60%	61.15%	62.59%	71.22%	68.35%	83.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	16/08/12	-
Price	1.09	1.43	1.49	1.49	1.43	1.59	1.80	-
P/RPS	0.82	1.13	1.10	0.87	0.65	0.73	0.82	0.00%
YoY %	-27.43%	2.73%	26.44%	33.85%	-10.96%	-10.98%	-	-
Horiz. %	100.00%	137.80%	134.15%	106.10%	79.27%	89.02%	100.00%	-
P/EPS	13.91	16.46	10.60	11.28	7.81	10.94	10.59	4.64%
YoY %	-15.49%	55.28%	-6.03%	44.43%	-28.61%	3.31%	-	-
Horiz. %	131.35%	155.43%	100.09%	106.52%	73.75%	103.31%	100.00%	-
EY	7.19	6.08	9.43	8.86	12.80	9.14	9.44	-4.43%
YoY %	18.26%	-35.52%	6.43%	-30.78%	40.04%	-3.18%	-	-
Horiz. %	76.17%	64.41%	99.89%	93.86%	135.59%	96.82%	100.00%	-
DY	4.59	3.50	6.71	6.71	6.99	0.59	2.61	9.86%
YoY %	31.14%	-47.84%	0.00%	-4.01%	1,084.75%	-77.39%	-	-
Horiz. %	175.86%	134.10%	257.09%	257.09%	267.82%	22.61%	100.00%	-
P/NAPS	0.66	0.84	0.92	0.92	0.93	1.15	1.42	-11.98%
YoY %	-21.43%	-8.70%	0.00%	-1.08%	-19.13%	-19.01%	-	-
Horiz. %	46.48%	59.15%	64.79%	64.79%	65.49%	80.99%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

332

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

186

PBBANK

PUBLIC BANK BHD

141

SAPNRG

SAPURA ENERGY BERHAD

139

GENM

GENTING MALAYSIA BERHAD

138

MAYBANK

MALAYAN BANKING BHD

134

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CVZ

0.17

0.00

40,470,200

BPURI

0.075

0.00

34,580,100

HSI-HUF

0.075

-0.01

31,527,800

ICONIC

0.105

0.00

19,058,900

ICONIC-WA

0.04

-0.005

17,280,500

TOPGLOV

0.90

+0.02

13,521,200

VELESTO

0.265

-0.005

13,400,500

More active Stocks

GESHEN

4.30

+0.41

215,900

ALLIANZ

21.44

+0.40

4,500

NESTLE

127.50

+0.30

100

DLADY

33.10

+0.24

200

CVIEW

1.46

+0.18

28,900

BURSA

7.63

+0.17

560,300

LPI

12.16

+0.16

46,700

ATECH

2.91

+0.15

734,000

RCECAP

2.91

+0.14

941,700

PPB

15.88

+0.14

8,900

More gainer Stocks

MPI

30.00

-0.30

700

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.14

-0.12

7,300

SHH

1.16

-0.12

200

PGF

1.81

-0.11

716,900

MCEMENT

4.90

-0.10

127,600

VITROX

7.36

-0.09

19,900

UNIMECH

1.61

-0.09

5,000

MASTER

3.68

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More