[YTLPOWR] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -80.33%
YoY- -9.62%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,589,669 7,809,264 5,219,248 2,578,396 9,778,239 7,191,819 4,805,355 69.58%
PBT 943,244 658,336 440,183 212,868 867,617 644,285 428,726 69.40%
Tax -226,364 -172,894 -120,364 -57,737 -112,957 -113,221 -87,975 88.09%
NP 716,880 485,442 319,819 155,131 754,660 531,064 340,751 64.41%
-
NP to SH 620,658 413,963 268,945 132,448 673,407 473,929 313,304 57.93%
-
Tax Rate 24.00% 26.26% 27.34% 27.12% 13.02% 17.57% 20.52% -
Total Cost 9,872,789 7,323,822 4,899,429 2,423,265 9,023,579 6,660,755 4,464,604 69.98%
-
Net Worth 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 13,087,255 12,996,313 0.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 395,932 - - - 387,460 - - -
Div Payout % 63.79% - - - 57.54% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 13,144,950 12,686,124 12,811,133 13,477,164 13,251,162 13,087,255 12,996,313 0.76%
NOSH 8,158,208 8,158,129 8,155,979 7,745,496 7,749,217 7,743,938 7,735,900 3.61%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.77% 6.22% 6.13% 6.02% 7.72% 7.38% 7.09% -
ROE 4.72% 3.26% 2.10% 0.98% 5.08% 3.62% 2.41% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 133.73 98.49 66.41 33.29 126.18 92.87 62.12 66.95%
EPS 7.89 5.27 3.44 1.71 8.69 6.12 4.05 56.17%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.60 1.63 1.74 1.71 1.69 1.68 -0.79%
Adjusted Per Share Value based on latest NOSH - 7,745,496
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.10 94.47 63.14 31.19 118.28 87.00 58.13 69.58%
EPS 7.51 5.01 3.25 1.60 8.15 5.73 3.79 57.95%
DPS 4.79 0.00 0.00 0.00 4.69 0.00 0.00 -
NAPS 1.5901 1.5346 1.5497 1.6303 1.6029 1.5831 1.5721 0.76%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.03 1.02 1.29 1.37 1.45 1.52 1.49 -
P/RPS 0.77 1.04 1.94 4.12 1.15 1.64 2.40 -53.23%
P/EPS 13.14 19.54 37.70 80.12 16.69 24.84 36.79 -49.75%
EY 7.61 5.12 2.65 1.25 5.99 4.03 2.72 98.92%
DY 4.85 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.62 0.64 0.79 0.79 0.85 0.90 0.89 -21.46%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 24/05/18 23/02/18 22/11/17 29/08/17 25/05/17 23/02/17 -
Price 1.09 0.75 1.20 1.22 1.43 1.52 1.51 -
P/RPS 0.82 0.76 1.81 3.66 1.13 1.64 2.43 -51.62%
P/EPS 13.91 14.37 35.07 71.35 16.46 24.84 37.28 -48.26%
EY 7.19 6.96 2.85 1.40 6.08 4.03 2.68 93.42%
DY 4.59 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.66 0.47 0.74 0.70 0.84 0.90 0.90 -18.72%

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