[YTLPOWR] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.71%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,395,684 9,358,149 10,858,284 12,463,887 14,957,111 16,088,018 15,977,644 -6.90%
PBT 881,668 1,087,094 1,128,462 1,233,321 1,198,566 1,338,313 1,467,827 -8.14%
Tax -172,630 -63,153 -230,305 -69,093 -177,963 -187,812 -276,147 -7.52%
NP 709,038 1,023,941 898,157 1,164,228 1,020,603 1,150,501 1,191,680 -8.28%
-
NP to SH 613,441 869,848 873,028 1,176,709 1,027,139 1,174,434 1,318,960 -11.97%
-
Tax Rate 19.58% 5.81% 20.41% 5.60% 14.85% 14.03% 18.81% -
Total Cost 9,686,646 8,334,208 9,960,127 11,299,659 13,936,508 14,937,517 14,785,964 -6.80%
-
Net Worth 12,686,124 13,113,829 11,791,957 10,258,457 9,230,769 9,897,129 9,220,866 5.45%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 388,089 771,348 704,230 654,639 - 136,819 407,935 -0.82%
Div Payout % 63.26% 88.68% 80.67% 55.63% - 11.65% 30.93% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 12,686,124 13,113,829 11,791,957 10,258,457 9,230,769 9,897,129 9,220,866 5.45%
NOSH 8,158,129 7,759,662 7,707,161 7,026,340 6,279,434 7,277,301 7,260,525 1.96%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.82% 10.94% 8.27% 9.34% 6.82% 7.15% 7.46% -
ROE 4.84% 6.63% 7.40% 11.47% 11.13% 11.87% 14.30% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 131.11 120.60 140.89 177.39 238.19 221.07 220.06 -8.26%
EPS 7.74 11.21 11.33 16.75 16.36 16.14 18.17 -13.25%
DPS 4.89 10.00 9.14 9.32 0.00 1.88 5.64 -2.34%
NAPS 1.60 1.69 1.53 1.46 1.47 1.36 1.27 3.92%
Adjusted Per Share Value based on latest NOSH - 7,026,340
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 125.75 113.20 131.34 150.76 180.92 194.60 193.26 -6.90%
EPS 7.42 10.52 10.56 14.23 12.42 14.21 15.95 -11.96%
DPS 4.69 9.33 8.52 7.92 0.00 1.65 4.93 -0.82%
NAPS 1.5345 1.5862 1.4263 1.2409 1.1165 1.1972 1.1154 5.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.02 1.52 1.48 1.50 1.57 1.46 1.85 -
P/RPS 0.78 1.26 1.05 0.85 0.66 0.66 0.84 -1.22%
P/EPS 13.18 13.56 13.07 8.96 9.60 9.05 10.18 4.39%
EY 7.59 7.37 7.65 11.16 10.42 11.05 9.82 -4.20%
DY 4.80 6.58 6.17 6.21 0.00 1.29 3.05 7.84%
P/NAPS 0.64 0.90 0.97 1.03 1.07 1.07 1.46 -12.83%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 -
Price 0.75 1.52 1.45 1.66 1.57 1.51 1.66 -
P/RPS 0.57 1.26 1.03 0.94 0.66 0.68 0.75 -4.46%
P/EPS 9.69 13.56 12.80 9.91 9.60 9.36 9.14 0.97%
EY 10.32 7.37 7.81 10.09 10.42 10.69 10.94 -0.96%
DY 6.53 6.58 6.30 5.61 0.00 1.25 3.40 11.48%
P/NAPS 0.47 0.90 0.95 1.14 1.07 1.11 1.31 -15.69%

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