[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 0.85%
YoY- -28.83%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,438,496 10,313,584 9,778,239 9,589,092 9,610,710 9,362,496 10,245,174 1.25%
PBT 880,366 851,472 867,617 859,046 857,452 755,120 1,314,140 -23.38%
Tax -240,728 -230,948 -112,957 -150,961 -175,950 -152,704 -135,684 46.40%
NP 639,638 620,524 754,660 708,085 681,502 602,416 1,178,456 -33.38%
-
NP to SH 537,890 529,792 673,407 631,905 626,608 586,192 1,061,850 -36.37%
-
Tax Rate 27.34% 27.12% 13.02% 17.57% 20.52% 20.22% 10.32% -
Total Cost 9,798,858 9,693,060 9,023,579 8,881,006 8,929,208 8,760,080 9,066,718 5.29%
-
Net Worth 12,811,133 13,477,164 13,251,162 13,087,255 12,996,313 12,957,928 12,236,833 3.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 387,460 - - - 755,360 -
Div Payout % - - 57.54% - - - 71.14% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 12,811,133 13,477,164 13,251,162 13,087,255 12,996,313 12,957,928 12,236,833 3.09%
NOSH 8,155,979 7,745,496 7,749,217 7,743,938 7,735,900 7,713,052 7,553,600 5.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.13% 6.02% 7.72% 7.38% 7.09% 6.43% 11.50% -
ROE 4.20% 3.93% 5.08% 4.83% 4.82% 4.52% 8.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.81 133.16 126.18 123.83 124.24 121.39 135.63 -1.38%
EPS 6.88 6.84 8.69 8.16 8.10 7.60 14.06 -37.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 1.63 1.74 1.71 1.69 1.68 1.68 1.62 0.40%
Adjusted Per Share Value based on latest NOSH - 7,759,662
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.26 124.75 118.28 115.99 116.25 113.25 123.92 1.25%
EPS 6.51 6.41 8.15 7.64 7.58 7.09 12.84 -36.33%
DPS 0.00 0.00 4.69 0.00 0.00 0.00 9.14 -
NAPS 1.5496 1.6302 1.6028 1.583 1.572 1.5674 1.4802 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.29 1.37 1.45 1.52 1.49 1.60 1.41 -
P/RPS 0.97 1.03 1.15 1.23 1.20 1.32 1.04 -4.52%
P/EPS 18.85 20.03 16.69 18.63 18.40 21.05 10.03 52.11%
EY 5.31 4.99 5.99 5.37 5.44 4.75 9.97 -34.21%
DY 0.00 0.00 3.45 0.00 0.00 0.00 7.09 -
P/NAPS 0.79 0.79 0.85 0.90 0.89 0.95 0.87 -6.21%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 22/11/17 29/08/17 25/05/17 23/02/17 17/11/16 25/08/16 -
Price 1.20 1.22 1.43 1.52 1.51 1.50 1.49 -
P/RPS 0.90 0.92 1.13 1.23 1.22 1.24 1.10 -12.48%
P/EPS 17.53 17.84 16.46 18.63 18.64 19.74 10.60 39.71%
EY 5.70 5.61 6.08 5.37 5.36 5.07 9.43 -28.44%
DY 0.00 0.00 3.50 0.00 0.00 0.00 6.71 -
P/NAPS 0.74 0.70 0.84 0.90 0.90 0.89 0.92 -13.47%

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