[YTLPOWR] QoQ TTM Result on 31-Dec-2016 [#2]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- -13.31%

YoY- -3.65%

Quarter Report

YTLPIQ2 31 12 2016(FY2017)(Final).pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	10,016,011	9,778,239	9,358,149	9,212,597	9,365,773	10,245,174	10,858,284	-5.23%
YoY %	2.43%	4.49%	1.58%	-1.64%	-8.58%	-5.65%	-	-
Horiz. %	92.24%	90.05%	86.18%	84.84%	86.25%	94.35%	100.00%	-
PBT	891,705	867,617	1,087,094	1,089,476	1,236,629	1,314,140	1,128,462	-14.51%
YoY %	2.78%	-20.19%	-0.22%	-11.90%	-5.90%	16.45%	-	-
Horiz. %	79.02%	76.88%	96.33%	96.55%	109.59%	116.45%	100.00%	-
Tax	-132,518	-112,957	-63,153	-53,328	-81,703	-135,684	-230,305	-30.79%
YoY %	-17.32%	-78.86%	-18.42%	34.73%	39.78%	41.09%	-	-
Horiz. %	57.54%	49.05%	27.42%	23.16%	35.48%	58.91%	100.00%	-
NP	759,187	754,660	1,023,941	1,036,148	1,154,926	1,178,456	898,157	-10.59%
YoY %	0.60%	-26.30%	-1.18%	-10.28%	-2.00%	31.21%	-	-
Horiz. %	84.53%	84.02%	114.00%	115.36%	128.59%	131.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	659,307	673,407	869,848	885,717	1,021,675	1,061,850	873,028	-17.05%
YoY %	-2.09%	-22.58%	-1.79%	-13.31%	-3.78%	21.63%	-	-
Horiz. %	75.52%	77.13%	99.64%	101.45%	117.03%	121.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.86%	13.02%	5.81%	4.89%	6.61%	10.32%	20.41%	-
YoY %	14.13%	124.10%	18.81%	-26.02%	-35.95%	-49.44%	-	-
Horiz. %	72.81%	63.79%	28.47%	23.96%	32.39%	50.56%	100.00%	-
Total Cost	9,256,824	9,023,579	8,334,208	8,176,449	8,210,847	9,066,718	9,960,127	-4.76%
YoY %	2.58%	8.27%	1.93%	-0.42%	-9.44%	-8.97%	-	-
Horiz. %	92.94%	90.60%	83.68%	82.09%	82.44%	91.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,477,164	13,272,661	13,113,829	13,030,235	12,957,928	12,495,842	11,791,957	9.30%
YoY %	1.54%	1.21%	0.64%	0.56%	3.70%	5.97%	-	-
Horiz. %	114.29%	112.56%	111.21%	110.50%	109.89%	105.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	388,089	388,089	771,348	771,348	771,348	771,348	704,230	-32.75%
YoY %	0.00%	-49.69%	0.00%	0.00%	0.00%	9.53%	-	-
Horiz. %	55.11%	55.11%	109.53%	109.53%	109.53%	109.53%	100.00%	-
Div Payout %	58.86%	57.63%	88.68%	87.09%	75.50%	72.64%	80.67%	-
YoY %	2.13%	-35.01%	1.83%	15.35%	3.94%	-9.95%	-	-
Horiz. %	72.96%	71.44%	109.93%	107.96%	93.59%	90.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	13,477,164	13,272,661	13,113,829	13,030,235	12,957,928	12,495,842	11,791,957	9.30%
YoY %	1.54%	1.21%	0.64%	0.56%	3.70%	5.97%	-	-
Horiz. %	114.29%	112.56%	111.21%	110.50%	109.89%	105.97%	100.00%	-
NOSH	7,745,496	7,761,790	7,759,662	7,756,092	7,713,052	7,713,482	7,707,161	0.33%
YoY %	-0.21%	0.03%	0.05%	0.56%	-0.01%	0.08%	-	-
Horiz. %	100.50%	100.71%	100.68%	100.63%	100.08%	100.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	7.58%	7.72%	10.94%	11.25%	12.33%	11.50%	8.27%	-
YoY %	-1.81%	-29.43%	-2.76%	-8.76%	7.22%	39.06%	-	-
Horiz. %	91.66%	93.35%	132.29%	136.03%	149.09%	139.06%	100.00%	-
ROE	4.89%	5.07%	6.63%	6.80%	7.88%	8.50%	7.40%	-
YoY %	-3.55%	-23.53%	-2.50%	-13.71%	-7.29%	14.86%	-	-
Horiz. %	66.08%	68.51%	89.59%	91.89%	106.49%	114.86%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	129.31	125.98	120.60	118.78	121.43	132.82	140.89	-5.55%
YoY %	2.64%	4.46%	1.53%	-2.18%	-8.58%	-5.73%	-	-
Horiz. %	91.78%	89.42%	85.60%	84.31%	86.19%	94.27%	100.00%	-
EPS	8.51	8.68	11.21	11.42	13.25	13.77	11.33	-17.35%
YoY %	-1.96%	-22.57%	-1.84%	-13.81%	-3.78%	21.54%	-	-
Horiz. %	75.11%	76.61%	98.94%	100.79%	116.95%	121.54%	100.00%	-
DPS	5.00	5.00	10.00	10.00	10.00	10.00	9.14	-33.08%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	9.41%	-	-
Horiz. %	54.70%	54.70%	109.41%	109.41%	109.41%	109.41%	100.00%	-
NAPS	1.74	1.71	1.69	1.68	1.68	1.62	1.53	8.94%
YoY %	1.75%	1.18%	0.60%	0.00%	3.70%	5.88%	-	-
Horiz. %	113.73%	111.76%	110.46%	109.80%	109.80%	105.88%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 7,756,092
RPS	121.15	118.28	113.20	111.44	113.29	123.93	131.34	-5.23%
YoY %	2.43%	4.49%	1.58%	-1.63%	-8.59%	-5.64%	-	-
Horiz. %	92.24%	90.06%	86.19%	84.85%	86.26%	94.36%	100.00%	-
EPS	7.97	8.15	10.52	10.71	12.36	12.84	10.56	-17.09%
YoY %	-2.21%	-22.53%	-1.77%	-13.35%	-3.74%	21.59%	-	-
Horiz. %	75.47%	77.18%	99.62%	101.42%	117.05%	121.59%	100.00%	-
DPS	4.69	4.69	9.33	9.33	9.33	9.33	8.52	-32.80%
YoY %	0.00%	-49.73%	0.00%	0.00%	0.00%	9.51%	-	-
Horiz. %	55.05%	55.05%	109.51%	109.51%	109.51%	109.51%	100.00%	-
NAPS	1.6302	1.6055	1.5862	1.5761	1.5674	1.5115	1.4263	9.30%
YoY %	1.54%	1.22%	0.64%	0.56%	3.70%	5.97%	-	-
Horiz. %	114.30%	112.56%	111.21%	110.50%	109.89%	105.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.37	1.45	1.52	1.49	1.60	1.41	1.48	-
P/RPS	1.06	1.15	1.26	1.25	1.32	1.06	1.05	0.63%
YoY %	-7.83%	-8.73%	0.80%	-5.30%	24.53%	0.95%	-	-
Horiz. %	100.95%	109.52%	120.00%	119.05%	125.71%	100.95%	100.00%	-
P/EPS	16.09	16.71	13.56	13.05	12.08	10.24	13.07	14.85%
YoY %	-3.71%	23.23%	3.91%	8.03%	17.97%	-21.65%	-	-
Horiz. %	123.11%	127.85%	103.75%	99.85%	92.43%	78.35%	100.00%	-
EY	6.21	5.98	7.37	7.66	8.28	9.76	7.65	-12.96%
YoY %	3.85%	-18.86%	-3.79%	-7.49%	-15.16%	27.58%	-	-
Horiz. %	81.18%	78.17%	96.34%	100.13%	108.24%	127.58%	100.00%	-
DY	3.65	3.45	6.58	6.71	6.25	7.09	6.17	-29.50%
YoY %	5.80%	-47.57%	-1.94%	7.36%	-11.85%	14.91%	-	-
Horiz. %	59.16%	55.92%	106.65%	108.75%	101.30%	114.91%	100.00%	-
P/NAPS	0.79	0.85	0.90	0.89	0.95	0.87	0.97	-12.77%
YoY %	-7.06%	-5.56%	1.12%	-6.32%	9.20%	-10.31%	-	-
Horiz. %	81.44%	87.63%	92.78%	91.75%	97.94%	89.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	29/08/17	25/05/17	23/02/17	17/11/16	25/08/16	26/05/16	-
Price	1.22	1.43	1.52	1.51	1.50	1.49	1.45	-
P/RPS	0.94	1.14	1.26	1.27	1.24	1.12	1.03	-5.90%
YoY %	-17.54%	-9.52%	-0.79%	2.42%	10.71%	8.74%	-	-
Horiz. %	91.26%	110.68%	122.33%	123.30%	120.39%	108.74%	100.00%	-
P/EPS	14.33	16.48	13.56	13.22	11.32	10.82	12.80	7.81%
YoY %	-13.05%	21.53%	2.57%	16.78%	4.62%	-15.47%	-	-
Horiz. %	111.95%	128.75%	105.94%	103.28%	88.44%	84.53%	100.00%	-
EY	6.98	6.07	7.37	7.56	8.83	9.24	7.81	-7.21%
YoY %	14.99%	-17.64%	-2.51%	-14.38%	-4.44%	18.31%	-	-
Horiz. %	89.37%	77.72%	94.37%	96.80%	113.06%	118.31%	100.00%	-
DY	4.10	3.50	6.58	6.62	6.67	6.71	6.30	-24.88%
YoY %	17.14%	-46.81%	-0.60%	-0.75%	-0.60%	6.51%	-	-
Horiz. %	65.08%	55.56%	104.44%	105.08%	105.87%	106.51%	100.00%	-
P/NAPS	0.70	0.84	0.90	0.90	0.89	0.92	0.95	-18.40%
YoY %	-16.67%	-6.67%	0.00%	1.12%	-3.26%	-3.16%	-	-
Horiz. %	73.68%	88.42%	94.74%	94.74%	93.68%	96.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos