[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -44.8%
YoY- -21.52%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 9,778,239 9,589,092 9,610,710 9,362,496 10,245,174 10,771,792 11,675,864 -11.16%
PBT 867,617 859,046 857,452 755,120 1,314,140 1,161,774 1,306,780 -23.91%
Tax -112,957 -150,961 -175,950 -152,704 -135,684 -247,669 -340,662 -52.12%
NP 754,660 708,085 681,502 602,416 1,178,456 914,105 966,118 -15.19%
-
NP to SH 673,407 631,905 626,608 586,192 1,061,850 887,908 978,874 -22.08%
-
Tax Rate 13.02% 17.57% 20.52% 20.22% 10.32% 21.32% 26.07% -
Total Cost 9,023,579 8,881,006 8,929,208 8,760,080 9,066,718 9,857,686 10,709,746 -10.80%
-
Net Worth 13,251,162 13,087,255 12,996,313 12,957,928 12,236,833 11,473,810 11,903,226 7.42%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 387,460 - - - 755,360 - - -
Div Payout % 57.54% - - - 71.14% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 13,251,162 13,087,255 12,996,313 12,957,928 12,236,833 11,473,810 11,903,226 7.42%
NOSH 7,749,217 7,743,938 7,735,900 7,713,052 7,553,600 7,499,222 7,393,308 3.18%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.72% 7.38% 7.09% 6.43% 11.50% 8.49% 8.27% -
ROE 5.08% 4.83% 4.82% 4.52% 8.68% 7.74% 8.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 126.18 123.83 124.24 121.39 135.63 143.64 157.92 -13.90%
EPS 8.69 8.16 8.10 7.60 14.06 11.84 13.24 -24.49%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.71 1.69 1.68 1.68 1.62 1.53 1.61 4.10%
Adjusted Per Share Value based on latest NOSH - 7,713,052
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 118.28 115.99 116.25 113.25 123.92 130.29 141.23 -11.15%
EPS 8.15 7.64 7.58 7.09 12.84 10.74 11.84 -22.05%
DPS 4.69 0.00 0.00 0.00 9.14 0.00 0.00 -
NAPS 1.6028 1.583 1.572 1.5674 1.4802 1.3879 1.4398 7.41%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.45 1.52 1.49 1.60 1.41 1.48 1.48 -
P/RPS 1.15 1.23 1.20 1.32 1.04 1.03 0.94 14.40%
P/EPS 16.69 18.63 18.40 21.05 10.03 12.50 11.18 30.65%
EY 5.99 5.37 5.44 4.75 9.97 8.00 8.95 -23.50%
DY 3.45 0.00 0.00 0.00 7.09 0.00 0.00 -
P/NAPS 0.85 0.90 0.89 0.95 0.87 0.97 0.92 -5.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.43 1.52 1.51 1.50 1.49 1.45 1.46 -
P/RPS 1.13 1.23 1.22 1.24 1.10 1.01 0.92 14.70%
P/EPS 16.46 18.63 18.64 19.74 10.60 12.25 11.03 30.61%
EY 6.08 5.37 5.36 5.07 9.43 8.17 9.07 -23.42%
DY 3.50 0.00 0.00 0.00 6.71 0.00 0.00 -
P/NAPS 0.84 0.90 0.90 0.89 0.92 0.95 0.91 -5.20%

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