[YTLPOWR] YoY 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- 62.12%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 2,927,354 2,640,852 2,464,731 2,617,907 3,039,606 3,770,052 4,098,582 -5.45%
PBT 129,018 227,315 239,946 387,099 348,289 328,101 345,667 -15.14%
Tax -27,648 -62,627 -49,799 -78,174 -98,275 -72,946 -93,717 -18.40%
NP 101,370 164,688 190,147 308,925 250,014 255,155 251,950 -14.07%
-
NP to SH 71,774 136,497 166,756 302,714 245,131 247,025 256,084 -19.09%
-
Tax Rate 21.43% 27.55% 20.75% 20.19% 28.22% 22.23% 27.11% -
Total Cost 2,825,984 2,476,164 2,274,584 2,308,982 2,789,592 3,514,897 3,846,632 -5.00%
-
Net Worth 12,126,979 12,811,133 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 3.57%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 13,030,235 12,432,896 9,777,304 9,764,600 9,821,403 3.57%
NOSH 8,158,208 8,155,979 7,756,092 7,722,295 6,983,789 6,466,623 7,275,113 1.92%
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 3.46% 6.24% 7.71% 11.80% 8.23% 6.77% 6.15% -
ROE 0.59% 1.07% 1.28% 2.43% 2.51% 2.53% 2.61% -
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 38.14 33.60 31.78 33.90 43.52 58.30 56.34 -6.29%
EPS 0.94 1.74 2.15 3.92 3.51 3.82 3.52 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 35.79 32.28 30.13 32.00 37.16 46.09 50.10 -5.44%
EPS 0.88 1.67 2.04 3.70 3.00 3.02 3.13 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4825 1.5662 1.5929 1.5199 1.1953 1.1937 1.2007 3.57%
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 2.18 3.84 4.69 4.37 3.40 3.24 2.77 -3.91%
P/EPS 88.76 74.28 69.30 37.76 42.17 49.48 44.32 12.26%
EY 1.13 1.35 1.44 2.65 2.37 2.02 2.26 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.39 3.57 4.75 4.31 3.72 2.92 2.73 -2.19%
P/EPS 97.31 69.10 70.23 37.24 46.15 44.50 43.75 14.24%
EY 1.03 1.45 1.42 2.68 2.17 2.25 2.29 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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