[YTLPOWR] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 21.63%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 9,358,149 9,212,597 9,365,773 10,245,174 10,858,284 11,297,709 11,719,408 -13.91%
PBT 1,087,094 1,089,476 1,236,629 1,314,140 1,128,462 1,249,420 1,210,610 -6.91%
Tax -63,153 -53,328 -81,703 -135,684 -230,305 -333,514 -353,615 -68.25%
NP 1,023,941 1,036,148 1,154,926 1,178,456 898,157 915,906 856,995 12.58%
-
NP to SH 869,848 885,717 1,021,675 1,061,850 873,028 919,269 861,686 0.62%
-
Tax Rate 5.81% 4.89% 6.61% 10.32% 20.41% 26.69% 29.21% -
Total Cost 8,334,208 8,176,449 8,210,847 9,066,718 9,960,127 10,381,803 10,862,413 -16.17%
-
Net Worth 13,113,829 13,030,235 12,957,928 12,495,842 11,791,957 12,432,896 12,448,199 3.53%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 771,348 771,348 771,348 771,348 704,230 704,230 704,230 6.25%
Div Payout % 88.68% 87.09% 75.50% 72.64% 80.67% 76.61% 81.73% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 13,113,829 13,030,235 12,957,928 12,495,842 11,791,957 12,432,896 12,448,199 3.53%
NOSH 7,759,662 7,756,092 7,713,052 7,713,482 7,707,161 7,722,295 7,072,840 6.36%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.94% 11.25% 12.33% 11.50% 8.27% 8.11% 7.31% -
ROE 6.63% 6.80% 7.88% 8.50% 7.40% 7.39% 6.92% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 120.60 118.78 121.43 132.82 140.89 146.30 165.70 -19.07%
EPS 11.21 11.42 13.25 13.77 11.33 11.90 12.18 -5.37%
DPS 10.00 10.00 10.00 10.00 9.14 9.12 10.00 0.00%
NAPS 1.69 1.68 1.68 1.62 1.53 1.61 1.76 -2.66%
Adjusted Per Share Value based on latest NOSH - 7,713,482
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 113.36 111.59 113.45 124.10 131.53 136.85 141.96 -13.91%
EPS 10.54 10.73 12.38 12.86 10.57 11.14 10.44 0.63%
DPS 9.34 9.34 9.34 9.34 8.53 8.53 8.53 6.22%
NAPS 1.5885 1.5784 1.5696 1.5136 1.4284 1.506 1.5079 3.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.52 1.49 1.60 1.41 1.48 1.48 1.61 -
P/RPS 1.26 1.25 1.32 1.06 1.05 1.01 0.97 19.03%
P/EPS 13.56 13.05 12.08 10.24 13.07 12.43 13.22 1.70%
EY 7.37 7.66 8.28 9.76 7.65 8.04 7.57 -1.76%
DY 6.58 6.71 6.25 7.09 6.17 6.16 6.21 3.92%
P/NAPS 0.90 0.89 0.95 0.87 0.97 0.92 0.91 -0.73%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.52 1.51 1.50 1.49 1.45 1.46 1.51 -
P/RPS 1.26 1.27 1.24 1.12 1.03 1.00 0.91 24.20%
P/EPS 13.56 13.22 11.32 10.82 12.80 12.26 12.39 6.19%
EY 7.37 7.56 8.83 9.24 7.81 8.15 8.07 -5.86%
DY 6.58 6.62 6.67 6.71 6.30 6.25 6.62 -0.40%
P/NAPS 0.90 0.90 0.89 0.92 0.95 0.91 0.86 3.07%

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