[YTLPOWR] YoY TTM 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- 0.75%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 10,016,011 9,365,773 11,719,408 13,814,184 15,638,000 16,413,616 14,814,132 -6.30%
PBT 891,705 1,236,629 1,210,610 1,180,188 1,246,747 1,408,022 1,472,796 -8.01%
Tax -132,518 -81,703 -353,615 30,420 -233,035 -209,369 -284,939 -11.96%
NP 759,187 1,154,926 856,995 1,210,608 1,013,712 1,198,653 1,187,857 -7.18%
-
NP to SH 659,307 1,021,675 861,686 1,211,441 1,036,786 1,238,816 1,337,459 -11.11%
-
Tax Rate 14.86% 6.61% 29.21% -2.58% 18.69% 14.87% 19.35% -
Total Cost 9,256,824 8,210,847 10,862,413 12,603,576 14,624,288 15,214,963 13,626,275 -6.23%
-
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 388,089 771,348 704,230 654,639 - 273,190 542,449 -5.42%
Div Payout % 58.86% 75.50% 81.73% 54.04% - 22.05% 40.56% -
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 7.58% 12.33% 7.31% 8.76% 6.48% 7.30% 8.02% -
ROE 4.89% 7.88% 6.92% 11.66% 9.64% 12.78% 15.06% -
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 129.31 121.43 165.70 203.38 221.10 225.29 205.18 -7.39%
EPS 8.51 13.25 12.18 17.84 14.66 17.00 18.52 -12.14%
DPS 5.00 10.00 10.00 9.64 0.00 3.76 7.52 -6.57%
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 121.15 113.29 141.76 167.10 189.16 198.54 179.19 -6.30%
EPS 7.97 12.36 10.42 14.65 12.54 14.98 16.18 -11.12%
DPS 4.69 9.33 8.52 7.92 0.00 3.30 6.56 -5.43%
NAPS 1.6302 1.5674 1.5057 1.2571 1.3004 1.1721 1.0742 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 1.06 1.32 0.97 0.81 0.81 0.74 0.83 4.15%
P/EPS 16.09 12.08 13.22 9.20 12.14 9.76 9.18 9.79%
EY 6.21 8.28 7.57 10.88 8.24 10.24 10.90 -8.94%
DY 3.65 6.25 6.21 5.88 0.00 2.27 4.42 -3.13%
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 0.94 1.24 0.91 0.81 0.88 0.68 0.88 1.10%
P/EPS 14.33 11.32 12.39 9.25 13.23 9.00 9.72 6.67%
EY 6.98 8.83 8.07 10.81 7.56 11.11 10.29 -6.25%
DY 4.10 6.67 6.62 5.84 0.00 2.46 4.18 -0.32%
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