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

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 6.68%
YoY- -24.0%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 9,365,773 10,245,174 10,858,284 11,297,709 11,719,408 11,858,093 12,463,887 -17.30%
PBT 1,236,629 1,314,140 1,128,462 1,249,420 1,210,610 1,247,192 1,233,321 0.17%
Tax -81,703 -135,684 -230,305 -333,514 -353,615 -326,794 -69,093 11.79%
NP 1,154,926 1,178,456 898,157 915,906 856,995 920,398 1,164,228 -0.53%
-
NP to SH 1,021,675 1,061,850 873,028 919,269 861,686 918,812 1,176,709 -8.96%
-
Tax Rate 6.61% 10.32% 20.41% 26.69% 29.21% 26.20% 5.60% -
Total Cost 8,210,847 9,066,718 9,960,127 10,381,803 10,862,413 10,937,695 11,299,659 -19.12%
-
Net Worth 12,957,928 12,495,842 11,791,957 12,432,896 12,448,199 7,042,304 10,258,457 16.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 771,348 771,348 704,230 704,230 704,230 704,230 654,639 11.52%
Div Payout % 75.50% 72.64% 80.67% 76.61% 81.73% 76.65% 55.63% -
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 12,495,842 11,791,957 12,432,896 12,448,199 7,042,304 10,258,457 16.80%
NOSH 7,713,052 7,713,482 7,707,161 7,722,295 7,072,840 7,042,304 7,026,340 6.39%
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 12.33% 11.50% 8.27% 8.11% 7.31% 7.76% 9.34% -
ROE 7.88% 8.50% 7.40% 7.39% 6.92% 13.05% 11.47% -
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 121.43 132.82 140.89 146.30 165.70 168.38 177.39 -22.27%
EPS 13.25 13.77 11.33 11.90 12.18 13.05 16.75 -14.43%
DPS 10.00 10.00 9.14 9.12 10.00 10.00 9.32 4.79%
NAPS 1.68 1.62 1.53 1.61 1.76 1.00 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 113.40 124.05 131.48 136.80 141.90 143.58 150.92 -17.30%
EPS 12.37 12.86 10.57 11.13 10.43 11.13 14.25 -8.97%
DPS 9.34 9.34 8.53 8.53 8.53 8.53 7.93 11.49%
NAPS 1.569 1.513 1.4278 1.5054 1.5073 0.8527 1.2421 16.80%
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 1.32 1.06 1.05 1.01 0.97 0.95 0.85 33.99%
P/EPS 12.08 10.24 13.07 12.43 13.22 12.26 8.96 21.97%
EY 8.28 9.76 7.65 8.04 7.57 8.15 11.16 -18.00%
DY 6.25 7.09 6.17 6.16 6.21 6.25 6.21 0.42%
P/NAPS 0.95 0.87 0.97 0.92 0.91 1.60 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 1.24 1.12 1.03 1.00 0.91 0.88 0.94 20.22%
P/EPS 11.32 10.82 12.80 12.26 12.39 11.42 9.91 9.24%
EY 8.83 9.24 7.81 8.15 8.07 8.76 10.09 -8.48%
DY 6.67 6.71 6.30 6.25 6.62 6.71 5.61 12.19%
P/NAPS 0.89 0.92 0.95 0.91 0.86 1.49 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