[YTLPOWR] QoQ 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 9,362,496 10,245,174 10,771,792 11,675,864 12,880,100 11,858,093 12,104,870 -15.70%
PBT 755,120 1,314,140 1,161,774 1,306,780 1,065,164 1,247,192 1,320,081 -31.02%
Tax -152,704 -135,684 -247,669 -340,662 -368,628 -326,794 -376,321 -45.09%
NP 602,416 1,178,456 914,105 966,118 696,536 920,398 943,760 -25.80%
-
NP to SH 586,192 1,061,850 887,908 978,874 746,892 918,812 948,953 -27.40%
-
Tax Rate 20.22% 10.32% 21.32% 26.07% 34.61% 26.20% 28.51% -
Total Cost 8,760,080 9,066,718 9,857,686 10,709,746 12,183,564 10,937,695 11,161,110 -14.87%
-
Net Worth 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 17.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 755,360 - - - 695,871 - -
Div Payout % - 71.14% - - - 75.74% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 12,957,928 12,236,833 11,473,810 11,903,226 12,448,199 11,273,111 10,127,718 17.80%
NOSH 7,713,052 7,553,600 7,499,222 7,393,308 7,072,840 6,958,710 6,936,793 7.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.43% 11.50% 8.49% 8.27% 5.41% 7.76% 7.80% -
ROE 4.52% 8.68% 7.74% 8.22% 6.00% 8.15% 9.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 121.39 135.63 143.64 157.92 182.11 170.41 174.50 -21.43%
EPS 7.60 14.06 11.84 13.24 10.56 13.20 13.68 -32.34%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.68 1.62 1.53 1.61 1.76 1.62 1.46 9.78%
Adjusted Per Share Value based on latest NOSH - 7,722,295
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 113.25 123.93 130.30 141.24 155.81 143.44 146.43 -15.70%
EPS 7.09 12.84 10.74 11.84 9.03 11.11 11.48 -27.41%
DPS 0.00 9.14 0.00 0.00 0.00 8.42 0.00 -
NAPS 1.5675 1.4802 1.3879 1.4399 1.5058 1.3637 1.2251 17.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.41 1.48 1.48 1.61 1.60 1.50 -
P/RPS 1.32 1.04 1.03 0.94 0.88 0.94 0.86 32.95%
P/EPS 21.05 10.03 12.50 11.18 15.25 12.12 10.96 54.32%
EY 4.75 9.97 8.00 8.95 6.56 8.25 9.12 -35.18%
DY 0.00 7.09 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.95 0.87 0.97 0.92 0.91 0.99 1.03 -5.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 -
Price 1.50 1.49 1.45 1.46 1.51 1.49 1.66 -
P/RPS 1.24 1.10 1.01 0.92 0.83 0.87 0.95 19.37%
P/EPS 19.74 10.60 12.25 11.03 14.30 11.28 12.13 38.23%
EY 5.07 9.43 8.17 9.07 6.99 8.86 8.24 -27.59%
DY 0.00 6.71 0.00 0.00 0.00 6.71 0.00 -
P/NAPS 0.89 0.92 0.95 0.91 0.86 0.92 1.14 -15.17%

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