[YTLPOWR] YoY Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -47.56%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,578,396 2,340,624 3,220,025 3,358,710 3,981,132 4,179,125 3,635,852 -5.56%
PBT 212,868 188,780 266,291 302,873 249,279 314,347 297,801 -5.43%
Tax -57,737 -38,176 -92,157 -65,336 -13,603 -62,500 -87,646 -6.71%
NP 155,131 150,604 174,134 237,537 235,676 251,847 210,155 -4.92%
-
NP to SH 132,448 146,548 186,723 243,849 234,822 252,806 246,199 -9.80%
-
Tax Rate 27.12% 20.22% 34.61% 21.57% 5.46% 19.88% 29.43% -
Total Cost 2,423,265 2,190,020 3,045,891 3,121,173 3,745,456 3,927,278 3,425,697 -5.60%
-
Net Worth 13,477,164 12,957,928 12,448,199 10,392,450 10,750,886 9,689,682 8,880,491 7.19%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 68,483 135,734 -
Div Payout % - - - - - 27.09% 55.13% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 13,477,164 12,957,928 12,448,199 10,392,450 10,750,886 9,689,682 8,880,491 7.19%
NOSH 7,745,496 7,713,052 7,072,840 6,792,451 7,072,951 7,285,475 7,219,911 1.17%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.02% 6.43% 5.41% 7.07% 5.92% 6.03% 5.78% -
ROE 0.98% 1.13% 1.50% 2.35% 2.18% 2.61% 2.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.29 30.35 45.53 49.45 56.29 57.36 50.36 -6.66%
EPS 1.71 1.90 2.64 3.59 3.32 3.47 3.41 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 1.88 -
NAPS 1.74 1.68 1.76 1.53 1.52 1.33 1.23 5.94%
Adjusted Per Share Value based on latest NOSH - 6,792,451
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.52 28.61 39.36 41.06 48.67 51.09 44.45 -5.56%
EPS 1.62 1.79 2.28 2.98 2.87 3.09 3.01 -9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 1.66 -
NAPS 1.6476 1.5841 1.5218 1.2705 1.3143 1.1846 1.0856 7.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.37 1.60 1.61 1.64 1.78 1.66 1.70 -
P/RPS 4.12 5.27 3.54 3.32 3.16 2.89 3.38 3.35%
P/EPS 80.12 84.21 60.98 45.68 53.61 47.84 49.85 8.22%
EY 1.25 1.19 1.64 2.19 1.87 2.09 2.01 -7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.57 1.11 -
P/NAPS 0.79 0.95 0.91 1.07 1.17 1.25 1.38 -8.86%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 -
Price 1.22 1.50 1.51 1.65 1.94 1.53 1.80 -
P/RPS 3.66 4.94 3.32 3.34 3.45 2.67 3.57 0.41%
P/EPS 71.35 78.95 57.20 45.96 58.43 44.09 52.79 5.14%
EY 1.40 1.27 1.75 2.18 1.71 2.27 1.89 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.61 1.04 -
P/NAPS 0.70 0.89 0.86 1.08 1.28 1.15 1.46 -11.52%

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