[YTLPOWR] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 5.2%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,464,731 2,617,907 3,039,606 3,770,052 4,098,582 4,091,310 3,576,605 -6.01%
PBT 239,946 387,099 348,289 328,101 345,667 400,045 356,822 -6.39%
Tax -49,799 -78,174 -98,275 -72,946 -93,717 -113,018 -106,512 -11.89%
NP 190,147 308,925 250,014 255,155 251,950 287,027 250,310 -4.47%
-
NP to SH 166,756 302,714 245,131 247,025 256,084 313,796 259,215 -7.08%
-
Tax Rate 20.75% 20.19% 28.22% 22.23% 27.11% 28.25% 29.85% -
Total Cost 2,274,584 2,308,982 2,789,592 3,514,897 3,846,632 3,804,283 3,326,295 -6.13%
-
Net Worth 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 8.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 68,121 135,367 -
Div Payout % - - - - - 21.71% 52.22% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 9,058,776 7,920,458 8.64%
NOSH 7,756,092 7,722,295 6,983,789 6,466,623 7,275,113 7,247,020 7,200,416 1.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.71% 11.80% 8.23% 6.77% 6.15% 7.02% 7.00% -
ROE 1.28% 2.43% 2.51% 2.53% 2.61% 3.46% 3.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.78 33.90 43.52 58.30 56.34 56.46 49.67 -7.16%
EPS 2.15 3.92 3.51 3.82 3.52 4.33 3.60 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 1.88 -
NAPS 1.68 1.61 1.40 1.51 1.35 1.25 1.10 7.30%
Adjusted Per Share Value based on latest NOSH - 6,466,623
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.81 31.67 36.77 45.60 49.58 49.49 43.26 -6.01%
EPS 2.02 3.66 2.97 2.99 3.10 3.80 3.14 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 1.64 -
NAPS 1.5761 1.5039 1.1826 1.1811 1.188 1.0957 0.958 8.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.49 1.48 1.48 1.89 1.56 1.78 2.44 -
P/RPS 4.69 4.37 3.40 3.24 2.77 3.15 4.91 -0.76%
P/EPS 69.30 37.76 42.17 49.48 44.32 41.11 67.78 0.36%
EY 1.44 2.65 2.37 2.02 2.26 2.43 1.48 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.53 0.77 -
P/NAPS 0.89 0.92 1.06 1.25 1.16 1.42 2.22 -14.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 -
Price 1.51 1.46 1.62 1.70 1.54 1.90 2.30 -
P/RPS 4.75 4.31 3.72 2.92 2.73 3.37 4.63 0.42%
P/EPS 70.23 37.24 46.15 44.50 43.75 43.88 63.89 1.58%
EY 1.42 2.68 2.17 2.25 2.29 2.28 1.57 -1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.49 0.82 -
P/NAPS 0.90 0.91 1.16 1.13 1.14 1.52 2.09 -13.08%

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