[YTLPOWR] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 31.06%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,461,568 10,438,496 9,610,710 11,675,864 12,796,632 15,502,368 16,555,414 -5.94%
PBT 639,522 880,366 857,452 1,306,780 1,302,324 1,154,760 1,320,028 -11.37%
Tax -135,986 -240,728 -175,950 -340,662 -327,222 -173,098 -312,434 -12.94%
NP 503,536 639,638 681,502 966,118 975,102 981,662 1,007,594 -10.91%
-
NP to SH 396,098 537,890 626,608 978,874 977,960 963,694 1,017,780 -14.54%
-
Tax Rate 21.26% 27.34% 20.52% 26.07% 25.13% 14.99% 23.67% -
Total Cost 10,958,032 9,798,858 8,929,208 10,709,746 11,821,530 14,520,706 15,547,820 -5.66%
-
Net Worth 12,126,979 12,811,133 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 3.56%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 136,868 -
Div Payout % - - - - - - 13.45% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 12,126,979 12,811,133 12,996,313 11,903,226 9,641,859 10,161,857 9,828,348 3.56%
NOSH 8,158,208 8,155,979 7,735,900 7,393,308 6,887,042 6,729,706 7,280,257 1.91%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.39% 6.13% 7.09% 8.27% 7.62% 6.33% 6.09% -
ROE 3.27% 4.20% 4.82% 8.22% 10.14% 9.48% 10.36% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.33 132.81 124.24 157.92 185.81 230.36 227.40 -6.76%
EPS 5.14 6.88 8.10 13.24 14.20 14.32 13.98 -15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
NAPS 1.58 1.63 1.68 1.61 1.40 1.51 1.35 2.65%
Adjusted Per Share Value based on latest NOSH - 7,722,295
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 138.64 126.26 116.25 141.23 154.79 187.52 200.25 -5.94%
EPS 4.79 6.51 7.58 11.84 11.83 11.66 12.31 -14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
NAPS 1.4669 1.5496 1.572 1.4398 1.1663 1.2292 1.1888 3.56%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.83 1.29 1.49 1.48 1.48 1.89 1.56 -
P/RPS 0.56 0.97 1.20 0.94 0.80 0.82 0.69 -3.41%
P/EPS 16.08 18.85 18.40 11.18 10.42 13.20 11.16 6.27%
EY 6.22 5.31 5.44 8.95 9.59 7.58 8.96 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 0.53 0.79 0.89 0.92 1.06 1.25 1.16 -12.23%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 23/02/18 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 -
Price 0.91 1.20 1.51 1.46 1.62 1.70 1.54 -
P/RPS 0.61 0.90 1.22 0.92 0.87 0.74 0.68 -1.79%
P/EPS 17.63 17.53 18.64 11.03 11.41 11.87 11.02 8.14%
EY 5.67 5.70 5.36 9.07 8.77 8.42 9.08 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.58 0.74 0.90 0.91 1.16 1.13 1.14 -10.64%

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