[YTLPOWR] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -10.14%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 10,034,511 10,213,584 10,670,263 11,404,326 11,701,427 11,833,156 11,677,077 -9.57%
PBT 529,072 424,921 423,778 572,410 624,073 650,662 733,691 -19.50%
Tax -309,291 -291,526 -298,175 -154,883 -148,337 -143,166 -145,881 64.66%
NP 219,781 133,395 125,603 417,527 475,736 507,496 587,810 -47.94%
-
NP to SH 158,393 74,099 64,573 358,571 399,046 400,561 459,479 -50.67%
-
Tax Rate 58.46% 68.61% 70.36% 27.06% 23.77% 22.00% 19.88% -
Total Cost 9,814,730 10,080,189 10,544,660 10,986,799 11,225,691 11,325,660 11,089,267 -7.78%
-
Net Worth 12,281,509 12,126,974 11,973,467 11,819,963 12,203,728 12,203,730 12,664,248 -2.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 383,765 383,765 383,765 383,765 -
Div Payout % - - - 107.03% 96.17% 95.81% 83.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 12,281,509 12,126,974 11,973,467 11,819,963 12,203,728 12,203,730 12,664,248 -2.01%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.19% 1.31% 1.18% 3.66% 4.07% 4.29% 5.03% -
ROE 1.29% 0.61% 0.54% 3.03% 3.27% 3.28% 3.63% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 126.64 133.07 139.02 148.58 152.46 154.17 152.14 -11.46%
EPS 2.00 0.97 0.84 4.67 5.20 5.22 5.99 -51.71%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.55 1.58 1.56 1.54 1.59 1.59 1.65 -4.06%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 121.38 123.54 129.07 137.95 141.54 143.13 141.25 -9.57%
EPS 1.92 0.90 0.78 4.34 4.83 4.85 5.56 -50.62%
DPS 0.00 0.00 0.00 4.64 4.64 4.64 4.64 -
NAPS 1.4856 1.4669 1.4483 1.4297 1.4762 1.4762 1.5319 -2.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.745 0.665 0.67 0.61 0.77 0.74 0.82 -
P/RPS 0.59 0.50 0.48 0.41 0.51 0.48 0.54 6.05%
P/EPS 37.27 68.88 79.64 13.06 14.81 14.18 13.70 94.28%
EY 2.68 1.45 1.26 7.66 6.75 7.05 7.30 -48.57%
DY 0.00 0.00 0.00 8.20 6.49 6.76 6.10 -
P/NAPS 0.48 0.42 0.43 0.40 0.48 0.47 0.50 -2.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 28/08/20 16/06/20 20/02/20 26/11/19 29/08/19 -
Price 0.725 0.70 0.69 0.695 0.72 0.70 0.685 -
P/RPS 0.57 0.53 0.50 0.47 0.47 0.45 0.45 16.98%
P/EPS 36.27 72.51 82.02 14.88 13.85 13.41 11.44 115.06%
EY 2.76 1.38 1.22 6.72 7.22 7.46 8.74 -53.46%
DY 0.00 0.00 0.00 7.19 6.94 7.14 7.30 -
P/NAPS 0.47 0.44 0.44 0.45 0.45 0.44 0.42 7.75%

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