[YTLPOWR] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.59%
YoY- -28.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 10,034,511 11,701,427 11,101,205 10,192,132 9,212,597 11,297,709 13,083,738 -4.32%
PBT 529,072 624,073 822,822 879,074 1,089,476 1,249,420 1,200,376 -12.75%
Tax -309,291 -148,337 -173,993 -145,346 -53,328 -333,514 5,091 -
NP 219,781 475,736 648,829 733,728 1,036,148 915,906 1,205,467 -24.67%
-
NP to SH 158,393 399,046 549,762 629,048 885,717 919,269 1,209,547 -28.71%
-
Tax Rate 58.46% 23.77% 21.15% 16.53% 4.89% 26.69% -0.42% -
Total Cost 9,814,730 11,225,691 10,452,376 9,458,404 8,176,449 10,381,803 11,878,271 -3.12%
-
Net Worth 12,281,509 12,203,728 12,126,979 12,811,133 13,030,235 12,432,896 9,777,304 3.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 383,765 395,932 388,089 771,348 704,230 654,639 -
Div Payout % - 96.17% 72.02% 61.69% 87.09% 76.61% 54.12% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 12,281,509 12,203,728 12,126,979 12,811,133 13,030,235 12,432,896 9,777,304 3.87%
NOSH 8,158,208 8,158,208 8,158,208 8,155,979 7,756,092 7,722,295 6,983,789 2.62%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.19% 4.07% 5.84% 7.20% 11.25% 8.11% 9.21% -
ROE 1.29% 3.27% 4.53% 4.91% 6.80% 7.39% 12.37% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 126.64 152.46 144.64 129.68 118.78 146.30 187.34 -6.31%
EPS 2.00 5.20 7.16 8.00 11.42 11.90 17.32 -30.19%
DPS 0.00 5.00 5.16 5.00 10.00 9.12 9.37 -
NAPS 1.55 1.59 1.58 1.63 1.68 1.61 1.40 1.70%
Adjusted Per Share Value based on latest NOSH - 8,155,979
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 122.53 142.88 135.55 124.45 112.49 137.95 159.76 -4.32%
EPS 1.93 4.87 6.71 7.68 10.82 11.22 14.77 -28.74%
DPS 0.00 4.69 4.83 4.74 9.42 8.60 7.99 -
NAPS 1.4996 1.4901 1.4808 1.5643 1.5911 1.5181 1.1939 3.86%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.745 0.77 0.83 1.29 1.49 1.48 1.48 -
P/RPS 0.59 0.51 0.57 0.99 1.25 1.01 0.79 -4.74%
P/EPS 37.27 14.81 11.59 16.12 13.05 12.43 8.55 27.78%
EY 2.68 6.75 8.63 6.20 7.66 8.04 11.70 -21.76%
DY 0.00 6.49 6.22 3.88 6.71 6.16 6.33 -
P/NAPS 0.48 0.48 0.53 0.79 0.89 0.92 1.06 -12.35%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 20/02/20 27/02/19 23/02/18 23/02/17 25/02/16 12/02/15 -
Price 0.725 0.72 0.91 1.20 1.51 1.46 1.62 -
P/RPS 0.57 0.47 0.63 0.93 1.27 1.00 0.86 -6.61%
P/EPS 36.27 13.85 12.70 14.99 13.22 12.26 9.35 25.32%
EY 2.76 7.22 7.87 6.67 7.56 8.15 10.69 -20.18%
DY 0.00 6.94 5.67 4.17 6.62 6.25 5.79 -
P/NAPS 0.47 0.45 0.58 0.74 0.90 0.91 1.16 -13.96%

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