[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -18.62%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,677,077 11,491,144 11,461,568 11,213,720 10,589,669 10,412,352 10,438,496 7.78%
PBT 733,691 649,425 639,522 762,972 943,244 877,781 880,366 -11.47%
Tax -145,881 -128,054 -135,986 -161,380 -226,364 -230,525 -240,728 -28.45%
NP 587,810 521,370 503,536 601,592 716,880 647,256 639,638 -5.49%
-
NP to SH 459,479 412,432 396,098 505,100 620,658 551,950 537,890 -9.99%
-
Tax Rate 19.88% 19.72% 21.26% 21.15% 24.00% 26.26% 27.34% -
Total Cost 11,089,267 10,969,773 10,958,032 10,612,128 9,872,789 9,765,096 9,798,858 8.62%
-
Net Worth 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 -0.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 383,765 - - - 395,932 - - -
Div Payout % 83.52% - - - 63.79% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 -0.76%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,129 8,155,979 0.01%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.03% 4.54% 4.39% 5.36% 6.77% 6.22% 6.13% -
ROE 3.63% 3.26% 3.27% 3.78% 4.72% 4.35% 4.20% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 152.14 149.72 149.33 145.27 133.73 131.32 132.81 9.50%
EPS 5.98 5.36 5.14 6.56 7.89 7.03 6.88 -8.94%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.65 1.65 1.58 1.73 1.66 1.60 1.63 0.81%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 141.24 139.00 138.64 135.64 128.09 125.95 126.26 7.78%
EPS 5.56 4.99 4.79 6.11 7.51 6.68 6.51 -10.00%
DPS 4.64 0.00 0.00 0.00 4.79 0.00 0.00 -
NAPS 1.5319 1.5319 1.4669 1.6153 1.59 1.5345 1.5496 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.82 0.86 0.83 1.08 1.03 1.02 1.29 -
P/RPS 0.54 0.57 0.56 0.74 0.77 0.78 0.97 -32.39%
P/EPS 13.70 16.00 16.08 16.51 13.14 14.65 18.85 -19.21%
EY 7.30 6.25 6.22 6.06 7.61 6.82 5.31 23.71%
DY 6.10 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.62 0.62 0.64 0.79 -26.34%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 27/02/19 23/11/18 29/08/18 24/05/18 23/02/18 -
Price 0.685 0.845 0.91 0.96 1.09 0.75 1.20 -
P/RPS 0.45 0.56 0.61 0.66 0.82 0.57 0.90 -37.08%
P/EPS 11.44 15.73 17.63 14.67 13.91 10.77 17.53 -24.82%
EY 8.74 6.36 5.67 6.82 7.19 9.28 5.70 33.07%
DY 7.30 0.00 0.00 0.00 4.59 0.00 0.00 -
P/NAPS 0.42 0.51 0.58 0.55 0.66 0.47 0.74 -31.52%

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