[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -21.58%
YoY- -26.36%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,838,036 11,677,077 11,491,144 11,461,568 11,213,720 10,589,669 10,412,352 8.92%
PBT 430,856 733,691 649,425 639,522 762,972 943,244 877,781 -37.74%
Tax -150,520 -145,881 -128,054 -135,986 -161,380 -226,364 -230,525 -24.71%
NP 280,336 587,810 521,370 503,536 601,592 716,880 647,256 -42.72%
-
NP to SH 269,428 459,479 412,432 396,098 505,100 620,658 551,950 -37.97%
-
Tax Rate 34.94% 19.88% 19.72% 21.26% 21.15% 24.00% 26.26% -
Total Cost 11,557,700 11,089,267 10,969,773 10,958,032 10,612,128 9,872,789 9,765,096 11.87%
-
Net Worth 12,203,730 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 -2.54%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 383,765 - - - 395,932 - -
Div Payout % - 83.52% - - - 63.79% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 12,203,730 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 -2.54%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,129 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.37% 5.03% 4.54% 4.39% 5.36% 6.77% 6.22% -
ROE 2.21% 3.63% 3.26% 3.27% 3.78% 4.72% 4.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 154.24 152.14 149.72 149.33 145.27 133.73 131.32 11.31%
EPS 3.52 5.98 5.36 5.14 6.56 7.89 7.03 -36.91%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.59 1.65 1.65 1.58 1.73 1.66 1.60 -0.41%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 143.19 141.24 139.00 138.64 135.64 128.09 125.95 8.92%
EPS 3.26 5.56 4.99 4.79 6.11 7.51 6.68 -37.98%
DPS 0.00 4.64 0.00 0.00 0.00 4.79 0.00 -
NAPS 1.4761 1.5319 1.5319 1.4669 1.6153 1.59 1.5345 -2.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.74 0.82 0.86 0.83 1.08 1.03 1.02 -
P/RPS 0.48 0.54 0.57 0.56 0.74 0.77 0.78 -27.62%
P/EPS 21.08 13.70 16.00 16.08 16.51 13.14 14.65 27.42%
EY 4.74 7.30 6.25 6.22 6.06 7.61 6.82 -21.52%
DY 0.00 6.10 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 0.47 0.50 0.52 0.53 0.62 0.62 0.64 -18.58%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 31/05/19 27/02/19 23/11/18 29/08/18 24/05/18 -
Price 0.70 0.685 0.845 0.91 0.96 1.09 0.75 -
P/RPS 0.45 0.45 0.56 0.61 0.66 0.82 0.57 -14.56%
P/EPS 19.94 11.44 15.73 17.63 14.67 13.91 10.77 50.72%
EY 5.01 8.74 6.36 5.67 6.82 7.19 9.28 -33.67%
DY 0.00 7.30 0.00 0.00 0.00 4.59 0.00 -
P/NAPS 0.44 0.42 0.51 0.58 0.55 0.66 0.47 -4.29%

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