[YTLPOWR] YoY TTM 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- 6.68%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,101,205 10,192,132 9,212,597 11,297,709 13,083,738 15,309,470 16,420,888 -6.31%
PBT 822,822 879,074 1,089,476 1,249,420 1,200,376 1,229,181 1,353,644 -7.95%
Tax -173,993 -145,346 -53,328 -333,514 5,091 -212,264 -190,068 -1.46%
NP 648,829 733,728 1,036,148 915,906 1,205,467 1,016,917 1,163,576 -9.27%
-
NP to SH 549,762 629,048 885,717 919,269 1,209,547 1,027,727 1,181,104 -11.96%
-
Tax Rate 21.15% 16.53% 4.89% 26.69% -0.42% 17.27% 14.04% -
Total Cost 10,452,376 9,458,404 8,176,449 10,381,803 11,878,271 14,292,553 15,257,312 -6.10%
-
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 395,932 388,089 771,348 704,230 654,639 - 205,068 11.58%
Div Payout % 72.02% 61.69% 87.09% 76.61% 54.12% - 17.36% -
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 5.84% 7.20% 11.25% 8.11% 9.21% 6.64% 7.09% -
ROE 4.53% 4.91% 6.80% 7.39% 12.37% 10.53% 12.03% -
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 144.64 129.68 118.78 146.30 187.34 236.75 225.71 -7.14%
EPS 7.16 8.00 11.42 11.90 17.32 15.89 16.23 -12.74%
DPS 5.16 5.00 10.00 9.12 9.37 0.00 2.82 10.58%
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 134.28 123.28 111.43 136.66 158.26 185.18 198.62 -6.31%
EPS 6.65 7.61 10.71 11.12 14.63 12.43 14.29 -11.96%
DPS 4.79 4.69 9.33 8.52 7.92 0.00 2.48 11.59%
NAPS 1.4669 1.5496 1.5761 1.5039 1.1826 1.1811 1.188 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 0.57 0.99 1.25 1.01 0.79 0.80 0.69 -3.13%
P/EPS 11.59 16.12 13.05 12.43 8.55 11.89 9.61 3.17%
EY 8.63 6.20 7.66 8.04 11.70 8.41 10.41 -3.07%
DY 6.22 3.88 6.71 6.16 6.33 0.00 1.81 22.83%
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 0.63 0.93 1.27 1.00 0.86 0.72 0.68 -1.26%
P/EPS 12.70 14.99 13.22 12.26 9.35 10.70 9.49 4.97%
EY 7.87 6.67 7.56 8.15 10.69 9.35 10.54 -4.74%
DY 5.67 4.17 6.62 6.25 5.79 0.00 1.83 20.73%
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