[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 2.61%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,461,568 11,213,720 10,589,669 10,412,352 10,438,496 10,313,584 9,778,239 11.13%
PBT 639,522 762,972 943,244 877,781 880,366 851,472 867,617 -18.35%
Tax -135,986 -161,380 -226,364 -230,525 -240,728 -230,948 -112,957 13.12%
NP 503,536 601,592 716,880 647,256 639,638 620,524 754,660 -23.58%
-
NP to SH 396,098 505,100 620,658 551,950 537,890 529,792 673,407 -29.73%
-
Tax Rate 21.26% 21.15% 24.00% 26.26% 27.34% 27.12% 13.02% -
Total Cost 10,958,032 10,612,128 9,872,789 9,765,096 9,798,858 9,693,060 9,023,579 13.78%
-
Net Worth 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 -5.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 395,932 - - - 387,460 -
Div Payout % - - 63.79% - - - 57.54% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 -5.72%
NOSH 8,158,208 8,158,208 8,158,208 8,158,129 8,155,979 7,745,496 7,749,217 3.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.39% 5.36% 6.77% 6.22% 6.13% 6.02% 7.72% -
ROE 3.27% 3.78% 4.72% 4.35% 4.20% 3.93% 5.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.33 145.27 133.73 131.32 132.81 133.16 126.18 11.85%
EPS 5.14 6.56 7.89 7.03 6.88 6.84 8.69 -29.46%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.58 1.73 1.66 1.60 1.63 1.74 1.71 -5.12%
Adjusted Per Share Value based on latest NOSH - 8,158,129
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 139.95 136.92 129.31 127.14 127.46 125.93 119.40 11.13%
EPS 4.84 6.17 7.58 6.74 6.57 6.47 8.22 -29.68%
DPS 0.00 0.00 4.83 0.00 0.00 0.00 4.73 -
NAPS 1.4808 1.6307 1.6051 1.549 1.5643 1.6456 1.618 -5.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.83 1.08 1.03 1.02 1.29 1.37 1.45 -
P/RPS 0.56 0.74 0.77 0.78 0.97 1.03 1.15 -38.02%
P/EPS 16.08 16.51 13.14 14.65 18.85 20.03 16.69 -2.44%
EY 6.22 6.06 7.61 6.82 5.31 4.99 5.99 2.53%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.45 -
P/NAPS 0.53 0.62 0.62 0.64 0.79 0.79 0.85 -26.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 29/08/18 24/05/18 23/02/18 22/11/17 29/08/17 -
Price 0.91 0.96 1.09 0.75 1.20 1.22 1.43 -
P/RPS 0.61 0.66 0.82 0.57 0.90 0.92 1.13 -33.62%
P/EPS 17.63 14.67 13.91 10.77 17.53 17.84 16.46 4.67%
EY 5.67 6.82 7.19 9.28 5.70 5.61 6.08 -4.53%
DY 0.00 0.00 4.59 0.00 0.00 0.00 3.50 -
P/NAPS 0.58 0.55 0.66 0.47 0.74 0.70 0.84 -21.82%

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