[YTLPOWR] YoY 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

YTLPI1Q30092013(FY2014)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	9,365,773	11,719,408	13,814,184	15,638,000	16,413,616	14,814,132	13,723,474	-6.16%
YoY %	-20.08%	-15.16%	-11.66%	-4.73%	10.80%	7.95%	-	-
Horiz. %	68.25%	85.40%	100.66%	113.95%	119.60%	107.95%	100.00%	-
PBT	1,236,629	1,210,610	1,180,188	1,246,747	1,408,022	1,472,796	1,780,199	-5.88%
YoY %	2.15%	2.58%	-5.34%	-11.45%	-4.40%	-17.27%	-	-
Horiz. %	69.47%	68.00%	66.30%	70.03%	79.09%	82.73%	100.00%	-
Tax	-81,703	-353,615	30,420	-233,035	-209,369	-284,939	-500,401	-26.04%
YoY %	76.89%	-1,262.44%	113.05%	-11.30%	26.52%	43.06%	-	-
Horiz. %	16.33%	70.67%	-6.08%	46.57%	41.84%	56.94%	100.00%	-
NP	1,154,926	856,995	1,210,608	1,013,712	1,198,653	1,187,857	1,279,798	-1.69%
YoY %	34.76%	-29.21%	19.42%	-15.43%	0.91%	-7.18%	-	-
Horiz. %	90.24%	66.96%	94.59%	79.21%	93.66%	92.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,021,675	861,686	1,211,441	1,036,786	1,238,816	1,337,459	1,282,946	-3.72%
YoY %	18.57%	-28.87%	16.85%	-16.31%	-7.38%	4.25%	-	-
Horiz. %	79.64%	67.16%	94.43%	80.81%	96.56%	104.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.61%	29.21%	-2.58%	18.69%	14.87%	19.35%	28.11%	-
YoY %	-77.37%	1,232.17%	-113.80%	25.69%	-23.15%	-31.16%	-	-
Horiz. %	23.51%	103.91%	-9.18%	66.49%	52.90%	68.84%	100.00%	-
Total Cost	8,210,847	10,862,413	12,603,576	14,624,288	15,214,963	13,626,275	12,443,676	-6.68%
YoY %	-24.41%	-13.81%	-13.82%	-3.88%	11.66%	9.50%	-	-
Horiz. %	65.98%	87.29%	101.28%	117.52%	122.27%	109.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,957,928	12,448,199	10,392,450	10,750,886	9,689,682	8,880,491	7,632,782	9.21%
YoY %	4.09%	19.78%	-3.33%	10.95%	9.11%	16.35%	-	-
Horiz. %	169.77%	163.09%	136.16%	140.85%	126.95%	116.35%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	771,348	704,230	654,639	-	273,190	542,449	891,861	-2.38%
YoY %	9.53%	7.58%	0.00%	-	-49.64%	-39.18%	-	-
Horiz. %	86.49%	78.96%	73.40%	-	30.63%	60.82%	100.00%	-
Div Payout %	75.50%	81.73%	54.04%	-	22.05%	40.56%	69.52%	-
YoY %	-7.62%	51.24%	0.00%	-	-45.64%	-41.66%	-	-
Horiz. %	108.60%	117.56%	77.73%	-	31.72%	58.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	12,957,928	12,448,199	10,392,450	10,750,886	9,689,682	8,880,491	7,632,782	9.21%
YoY %	4.09%	19.78%	-3.33%	10.95%	9.11%	16.35%	-	-
Horiz. %	169.77%	163.09%	136.16%	140.85%	126.95%	116.35%	100.00%	-
NOSH	7,713,052	7,072,840	6,792,451	7,072,951	7,285,475	7,219,911	7,200,738	1.15%
YoY %	9.05%	4.13%	-3.97%	-2.92%	0.91%	0.27%	-	-
Horiz. %	107.11%	98.22%	94.33%	98.23%	101.18%	100.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	12.33%	7.31%	8.76%	6.48%	7.30%	8.02%	9.33%	-
YoY %	68.67%	-16.55%	35.19%	-11.23%	-8.98%	-14.04%	-	-
Horiz. %	132.15%	78.35%	93.89%	69.45%	78.24%	85.96%	100.00%	-
ROE	7.88%	6.92%	11.66%	9.64%	12.78%	15.06%	16.81%	-
YoY %	13.87%	-40.65%	20.95%	-24.57%	-15.14%	-10.41%	-	-
Horiz. %	46.88%	41.17%	69.36%	57.35%	76.03%	89.59%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	121.43	165.70	203.38	221.10	225.29	205.18	190.58	-7.23%
YoY %	-26.72%	-18.53%	-8.01%	-1.86%	9.80%	7.66%	-	-
Horiz. %	63.72%	86.95%	106.72%	116.01%	118.21%	107.66%	100.00%	-
EPS	13.25	12.18	17.84	14.66	17.00	18.52	17.82	-4.81%
YoY %	8.78%	-31.73%	21.69%	-13.76%	-8.21%	3.93%	-	-
Horiz. %	74.35%	68.35%	100.11%	82.27%	95.40%	103.93%	100.00%	-
DPS	10.00	10.00	9.64	0.00	3.76	7.52	12.39	-3.50%
YoY %	0.00%	3.73%	0.00%	0.00%	-50.00%	-39.31%	-	-
Horiz. %	80.71%	80.71%	77.80%	0.00%	30.35%	60.69%	100.00%	-
NAPS	1.68	1.76	1.53	1.52	1.33	1.23	1.06	7.97%
YoY %	-4.55%	15.03%	0.66%	14.29%	8.13%	16.04%	-	-
Horiz. %	158.49%	166.04%	144.34%	143.40%	125.47%	116.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,072,951
RPS	113.29	141.76	167.09	189.16	198.54	179.19	166.00	-6.16%
YoY %	-20.08%	-15.16%	-11.67%	-4.72%	10.80%	7.95%	-	-
Horiz. %	68.25%	85.40%	100.66%	113.95%	119.60%	107.95%	100.00%	-
EPS	12.36	10.42	14.65	12.54	14.98	16.18	15.52	-3.71%
YoY %	18.62%	-28.87%	16.83%	-16.29%	-7.42%	4.25%	-	-
Horiz. %	79.64%	67.14%	94.39%	80.80%	96.52%	104.25%	100.00%	-
DPS	9.33	8.52	7.92	0.00	3.30	6.56	10.79	-2.39%
YoY %	9.51%	7.58%	0.00%	0.00%	-49.70%	-39.20%	-	-
Horiz. %	86.47%	78.96%	73.40%	0.00%	30.58%	60.80%	100.00%	-
NAPS	1.5674	1.5057	1.2571	1.3004	1.1721	1.0742	0.9233	9.21%
YoY %	4.10%	19.78%	-3.33%	10.95%	9.11%	16.34%	-	-
Horiz. %	169.76%	163.08%	136.15%	140.84%	126.95%	116.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	1.60	1.61	1.64	1.78	1.66	1.70	2.29	-
P/RPS	1.32	0.97	0.81	0.81	0.74	0.83	1.20	1.59%
YoY %	36.08%	19.75%	0.00%	9.46%	-10.84%	-30.83%	-	-
Horiz. %	110.00%	80.83%	67.50%	67.50%	61.67%	69.17%	100.00%	-
P/EPS	12.08	13.22	9.20	12.14	9.76	9.18	12.85	-1.02%
YoY %	-8.62%	43.70%	-24.22%	24.39%	6.32%	-28.56%	-	-
Horiz. %	94.01%	102.88%	71.60%	94.47%	75.95%	71.44%	100.00%	-
EY	8.28	7.57	10.88	8.24	10.24	10.90	7.78	1.04%
YoY %	9.38%	-30.42%	32.04%	-19.53%	-6.06%	40.10%	-	-
Horiz. %	106.43%	97.30%	139.85%	105.91%	131.62%	140.10%	100.00%	-
DY	6.25	6.21	5.88	0.00	2.27	4.42	5.41	2.43%
YoY %	0.64%	5.61%	0.00%	0.00%	-48.64%	-18.30%	-	-
Horiz. %	115.53%	114.79%	108.69%	0.00%	41.96%	81.70%	100.00%	-
P/NAPS	0.95	0.91	1.07	1.17	1.25	1.38	2.16	-12.78%
YoY %	4.40%	-14.95%	-8.55%	-6.40%	-9.42%	-36.11%	-	-
Horiz. %	43.98%	42.13%	49.54%	54.17%	57.87%	63.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/16	26/11/15	20/11/14	21/11/13	22/11/12	17/11/11	25/11/10	-
Price	1.50	1.51	1.65	1.94	1.53	1.80	2.50	-
P/RPS	1.24	0.91	0.81	0.88	0.68	0.88	1.31	-0.91%
YoY %	36.26%	12.35%	-7.95%	29.41%	-22.73%	-32.82%	-	-
Horiz. %	94.66%	69.47%	61.83%	67.18%	51.91%	67.18%	100.00%	-
P/EPS	11.32	12.39	9.25	13.23	9.00	9.72	14.03	-3.51%
YoY %	-8.64%	33.95%	-30.08%	47.00%	-7.41%	-30.72%	-	-
Horiz. %	80.68%	88.31%	65.93%	94.30%	64.15%	69.28%	100.00%	-
EY	8.83	8.07	10.81	7.56	11.11	10.29	7.13	3.62%
YoY %	9.42%	-25.35%	42.99%	-31.95%	7.97%	44.32%	-	-
Horiz. %	123.84%	113.18%	151.61%	106.03%	155.82%	144.32%	100.00%	-
DY	6.67	6.62	5.84	0.00	2.46	4.18	4.95	5.09%
YoY %	0.76%	13.36%	0.00%	0.00%	-41.15%	-15.56%	-	-
Horiz. %	134.75%	133.74%	117.98%	0.00%	49.70%	84.44%	100.00%	-
P/NAPS	0.89	0.86	1.08	1.28	1.15	1.46	2.36	-14.98%
YoY %	3.49%	-20.37%	-15.62%	11.30%	-21.23%	-38.14%	-	-
Horiz. %	37.71%	36.44%	45.76%	54.24%	48.73%	61.86%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos