[YTLPOWR] QoQ Annualized Quarter 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- 1.53%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,213,720 10,589,669 10,412,352 10,438,496 10,313,584 9,778,239 9,589,092 10.98%
PBT 762,972 943,244 877,781 880,366 851,472 867,617 859,046 -7.59%
Tax -161,380 -226,364 -230,525 -240,728 -230,948 -112,957 -150,961 4.54%
NP 601,592 716,880 647,256 639,638 620,524 754,660 708,085 -10.28%
-
NP to SH 505,100 620,658 551,950 537,890 529,792 673,407 631,905 -13.85%
-
Tax Rate 21.15% 24.00% 26.26% 27.34% 27.12% 13.02% 17.57% -
Total Cost 10,612,128 9,872,789 9,765,096 9,798,858 9,693,060 9,023,579 8,881,006 12.59%
-
Net Worth 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 13,087,255 1.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 395,932 - - - 387,460 - -
Div Payout % - 63.79% - - - 57.54% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 13,087,255 1.35%
NOSH 8,158,208 8,158,208 8,158,129 8,155,979 7,745,496 7,749,217 7,743,938 3.53%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.36% 6.77% 6.22% 6.13% 6.02% 7.72% 7.38% -
ROE 3.78% 4.72% 4.35% 4.20% 3.93% 5.08% 4.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 145.27 133.73 131.32 132.81 133.16 126.18 123.83 11.22%
EPS 6.56 7.89 7.03 6.88 6.84 8.69 8.16 -13.52%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.73 1.66 1.60 1.63 1.74 1.71 1.69 1.57%
Adjusted Per Share Value based on latest NOSH - 8,155,979
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 135.65 128.10 125.95 126.27 124.76 118.28 116.00 10.98%
EPS 6.11 7.51 6.68 6.51 6.41 8.15 7.64 -13.82%
DPS 0.00 4.79 0.00 0.00 0.00 4.69 0.00 -
NAPS 1.6155 1.5901 1.5346 1.5497 1.6303 1.6029 1.5831 1.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.08 1.03 1.02 1.29 1.37 1.45 1.52 -
P/RPS 0.74 0.77 0.78 0.97 1.03 1.15 1.23 -28.71%
P/EPS 16.51 13.14 14.65 18.85 20.03 16.69 18.63 -7.73%
EY 6.06 7.61 6.82 5.31 4.99 5.99 5.37 8.38%
DY 0.00 4.85 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.62 0.62 0.64 0.79 0.79 0.85 0.90 -21.98%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 29/08/18 24/05/18 23/02/18 22/11/17 29/08/17 25/05/17 -
Price 0.96 1.09 0.75 1.20 1.22 1.43 1.52 -
P/RPS 0.66 0.82 0.57 0.90 0.92 1.13 1.23 -33.94%
P/EPS 14.67 13.91 10.77 17.53 17.84 16.46 18.63 -14.71%
EY 6.82 7.19 9.28 5.70 5.61 6.08 5.37 17.25%
DY 0.00 4.59 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 0.55 0.66 0.47 0.74 0.70 0.84 0.90 -27.96%

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