[YTLPOWR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 36.06%
YoY- -6.43%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,805,355 2,340,624 10,245,174 8,078,844 5,837,932 3,220,025 11,858,093 -45.08%
PBT 428,726 188,780 1,314,140 871,331 653,390 266,291 1,247,192 -50.76%
Tax -87,975 -38,176 -135,684 -185,752 -170,331 -92,157 -326,794 -58.14%
NP 340,751 150,604 1,178,456 685,579 483,059 174,134 920,398 -48.28%
-
NP to SH 313,304 146,548 1,061,850 665,931 489,437 186,723 918,812 -51.03%
-
Tax Rate 20.52% 20.22% 10.32% 21.32% 26.07% 34.61% 26.20% -
Total Cost 4,464,604 2,190,020 9,066,718 7,393,265 5,354,873 3,045,891 10,937,695 -44.82%
-
Net Worth 12,996,313 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 9.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 755,360 - - - 695,871 -
Div Payout % - - 71.14% - - - 75.74% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 12,996,313 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 9.89%
NOSH 7,735,900 7,713,052 7,553,600 7,499,222 7,393,308 7,072,840 6,958,710 7.27%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.09% 6.43% 11.50% 8.49% 8.27% 5.41% 7.76% -
ROE 2.41% 1.13% 8.68% 5.80% 4.11% 1.50% 8.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 62.12 30.35 135.63 107.73 78.96 45.53 170.41 -48.81%
EPS 4.05 1.90 14.06 8.88 6.62 2.64 13.20 -54.34%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.68 1.68 1.62 1.53 1.61 1.76 1.62 2.44%
Adjusted Per Share Value based on latest NOSH - 7,707,161
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.12 28.31 123.92 97.72 70.61 38.95 143.43 -45.09%
EPS 3.79 1.77 12.84 8.06 5.92 2.26 11.11 -51.01%
DPS 0.00 0.00 9.14 0.00 0.00 0.00 8.42 -
NAPS 1.572 1.5674 1.4802 1.3879 1.4398 1.5057 1.3636 9.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.49 1.60 1.41 1.48 1.48 1.61 1.60 -
P/RPS 2.40 5.27 1.04 1.37 1.87 3.54 0.94 86.27%
P/EPS 36.79 84.21 10.03 16.67 22.36 60.98 12.12 108.94%
EY 2.72 1.19 9.97 6.00 4.47 1.64 8.25 -52.11%
DY 0.00 0.00 7.09 0.00 0.00 0.00 6.25 -
P/NAPS 0.89 0.95 0.87 0.97 0.92 0.91 0.99 -6.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 -
Price 1.51 1.50 1.49 1.45 1.46 1.51 1.49 -
P/RPS 2.43 4.94 1.10 1.35 1.85 3.32 0.87 97.71%
P/EPS 37.28 78.95 10.60 16.33 22.05 57.20 11.28 121.07%
EY 2.68 1.27 9.43 6.12 4.53 1.75 8.86 -54.77%
DY 0.00 0.00 6.71 0.00 0.00 0.00 6.71 -
P/NAPS 0.90 0.89 0.92 0.95 0.91 0.86 0.92 -1.44%

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