[YTLPOWR] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -0.38%
YoY- -27.41%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,213,584 10,670,263 11,404,326 11,701,427 11,833,156 11,677,077 11,398,763 -7.03%
PBT 424,921 423,778 572,410 624,073 650,662 733,691 771,977 -32.76%
Tax -291,526 -298,175 -154,883 -148,337 -143,166 -145,881 -149,511 55.88%
NP 133,395 125,603 417,527 475,736 507,496 587,810 622,466 -64.08%
-
NP to SH 74,099 64,573 358,571 399,046 400,561 459,479 516,019 -72.48%
-
Tax Rate 68.61% 70.36% 27.06% 23.77% 22.00% 19.88% 19.37% -
Total Cost 10,080,189 10,544,660 10,986,799 11,225,691 11,325,660 11,089,267 10,776,297 -4.34%
-
Net Worth 12,126,974 11,973,467 11,819,963 12,203,728 12,203,730 12,664,248 12,664,249 -2.84%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 383,765 383,765 383,765 383,765 395,932 -
Div Payout % - - 107.03% 96.17% 95.81% 83.52% 76.73% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 12,126,974 11,973,467 11,819,963 12,203,728 12,203,730 12,664,248 12,664,249 -2.84%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.31% 1.18% 3.66% 4.07% 4.29% 5.03% 5.46% -
ROE 0.61% 0.54% 3.03% 3.27% 3.28% 3.63% 4.07% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 133.07 139.02 148.58 152.46 154.17 152.14 148.51 -7.03%
EPS 0.97 0.84 4.67 5.20 5.22 5.99 6.72 -72.38%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 5.16 -
NAPS 1.58 1.56 1.54 1.59 1.59 1.65 1.65 -2.84%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 123.54 129.07 137.95 141.54 143.13 141.25 137.88 -7.04%
EPS 0.90 0.78 4.34 4.83 4.85 5.56 6.24 -72.40%
DPS 0.00 0.00 4.64 4.64 4.64 4.64 4.79 -
NAPS 1.4669 1.4483 1.4297 1.4762 1.4762 1.5319 1.5319 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.665 0.67 0.61 0.77 0.74 0.82 0.86 -
P/RPS 0.50 0.48 0.41 0.51 0.48 0.54 0.58 -9.39%
P/EPS 68.88 79.64 13.06 14.81 14.18 13.70 12.79 206.30%
EY 1.45 1.26 7.66 6.75 7.05 7.30 7.82 -67.38%
DY 0.00 0.00 8.20 6.49 6.76 6.10 6.00 -
P/NAPS 0.42 0.43 0.40 0.48 0.47 0.50 0.52 -13.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 16/06/20 20/02/20 26/11/19 29/08/19 31/05/19 -
Price 0.70 0.69 0.695 0.72 0.70 0.685 0.845 -
P/RPS 0.53 0.50 0.47 0.47 0.45 0.45 0.57 -4.72%
P/EPS 72.51 82.02 14.88 13.85 13.41 11.44 12.57 220.61%
EY 1.38 1.22 6.72 7.22 7.46 8.74 7.96 -68.80%
DY 0.00 0.00 7.19 6.94 7.14 7.30 6.10 -
P/NAPS 0.44 0.44 0.45 0.45 0.44 0.42 0.51 -9.34%

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