[YTLPOWR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 162.12%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,340,624 10,245,174 8,078,844 5,837,932 3,220,025 11,858,093 9,078,653 -59.39%
PBT 188,780 1,314,140 871,331 653,390 266,291 1,247,192 990,061 -66.77%
Tax -38,176 -135,684 -185,752 -170,331 -92,157 -326,794 -282,241 -73.55%
NP 150,604 1,178,456 685,579 483,059 174,134 920,398 707,820 -64.25%
-
NP to SH 146,548 1,061,850 665,931 489,437 186,723 918,812 711,715 -65.02%
-
Tax Rate 20.22% 10.32% 21.32% 26.07% 34.61% 26.20% 28.51% -
Total Cost 2,190,020 9,066,718 7,393,265 5,354,873 3,045,891 10,937,695 8,370,833 -58.99%
-
Net Worth 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 17.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 755,360 - - - 695,871 - -
Div Payout % - 71.14% - - - 75.74% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 17.80%
NOSH 7,713,052 7,553,600 7,499,222 7,393,308 7,072,840 6,958,710 6,936,793 7.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.43% 11.50% 8.49% 8.27% 5.41% 7.76% 7.80% -
ROE 1.13% 8.68% 5.80% 4.11% 1.50% 8.15% 7.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.35 135.63 107.73 78.96 45.53 170.41 130.88 -62.15%
EPS 1.90 14.06 8.88 6.62 2.64 13.20 10.26 -67.41%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.68 1.62 1.53 1.61 1.76 1.62 1.46 9.78%
Adjusted Per Share Value based on latest NOSH - 7,722,295
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.58 125.10 98.65 71.28 39.32 144.79 110.85 -59.39%
EPS 1.79 12.97 8.13 5.98 2.28 11.22 8.69 -65.02%
DPS 0.00 9.22 0.00 0.00 0.00 8.50 0.00 -
NAPS 1.5822 1.4942 1.401 1.4534 1.52 1.3765 1.2366 17.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.41 1.48 1.48 1.61 1.60 1.50 -
P/RPS 5.27 1.04 1.37 1.87 3.54 0.94 1.15 175.12%
P/EPS 84.21 10.03 16.67 22.36 60.98 12.12 14.62 220.30%
EY 1.19 9.97 6.00 4.47 1.64 8.25 6.84 -68.73%
DY 0.00 7.09 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.95 0.87 0.97 0.92 0.91 0.99 1.03 -5.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 -
Price 1.50 1.49 1.45 1.46 1.51 1.49 1.66 -
P/RPS 4.94 1.10 1.35 1.85 3.32 0.87 1.27 146.72%
P/EPS 78.95 10.60 16.33 22.05 57.20 11.28 16.18 186.85%
EY 1.27 9.43 6.12 4.53 1.75 8.86 6.18 -65.07%
DY 0.00 6.71 0.00 0.00 0.00 6.71 0.00 -
P/NAPS 0.89 0.92 0.95 0.91 0.86 0.92 1.14 -15.17%

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