[YTLPOWR] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -22.58%
YoY- -36.58%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,395,684 10,192,132 10,016,011 9,778,239 9,358,149 9,212,597 9,365,773 7.20%
PBT 881,668 879,074 891,705 867,617 1,087,094 1,089,476 1,236,629 -20.20%
Tax -172,630 -145,346 -132,518 -112,957 -63,153 -53,328 -81,703 64.73%
NP 709,038 733,728 759,187 754,660 1,023,941 1,036,148 1,154,926 -27.78%
-
NP to SH 613,441 629,048 659,307 673,407 869,848 885,717 1,021,675 -28.85%
-
Tax Rate 19.58% 16.53% 14.86% 13.02% 5.81% 4.89% 6.61% -
Total Cost 9,686,646 9,458,404 9,256,824 9,023,579 8,334,208 8,176,449 8,210,847 11.66%
-
Net Worth 12,686,124 12,811,133 13,477,164 13,272,661 13,113,829 13,030,235 12,957,928 -1.40%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 388,089 388,089 388,089 388,089 771,348 771,348 771,348 -36.76%
Div Payout % 63.26% 61.69% 58.86% 57.63% 88.68% 87.09% 75.50% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 12,686,124 12,811,133 13,477,164 13,272,661 13,113,829 13,030,235 12,957,928 -1.40%
NOSH 8,158,129 8,155,979 7,745,496 7,761,790 7,759,662 7,756,092 7,713,052 3.81%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.82% 7.20% 7.58% 7.72% 10.94% 11.25% 12.33% -
ROE 4.84% 4.91% 4.89% 5.07% 6.63% 6.80% 7.88% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.11 129.68 129.31 125.98 120.60 118.78 121.43 5.25%
EPS 7.74 8.00 8.51 8.68 11.21 11.42 13.25 -30.14%
DPS 4.89 5.00 5.00 5.00 10.00 10.00 10.00 -37.95%
NAPS 1.60 1.63 1.74 1.71 1.69 1.68 1.68 -3.20%
Adjusted Per Share Value based on latest NOSH - 7,761,790
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 125.74 123.28 121.15 118.28 113.19 111.43 113.29 7.20%
EPS 7.42 7.61 7.97 8.15 10.52 10.71 12.36 -28.85%
DPS 4.69 4.69 4.69 4.69 9.33 9.33 9.33 -36.80%
NAPS 1.5345 1.5496 1.6302 1.6054 1.5862 1.5761 1.5674 -1.40%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 1.29 1.37 1.45 1.52 1.49 1.60 -
P/RPS 0.78 0.99 1.06 1.15 1.26 1.25 1.32 -29.60%
P/EPS 13.18 16.12 16.09 16.71 13.56 13.05 12.08 5.98%
EY 7.59 6.20 6.21 5.98 7.37 7.66 8.28 -5.64%
DY 4.80 3.88 3.65 3.45 6.58 6.71 6.25 -16.14%
P/NAPS 0.64 0.79 0.79 0.85 0.90 0.89 0.95 -23.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 23/02/18 22/11/17 29/08/17 25/05/17 23/02/17 17/11/16 -
Price 0.75 1.20 1.22 1.43 1.52 1.51 1.50 -
P/RPS 0.57 0.93 0.94 1.14 1.26 1.27 1.24 -40.46%
P/EPS 9.69 14.99 14.33 16.48 13.56 13.22 11.32 -9.85%
EY 10.32 6.67 6.98 6.07 7.37 7.56 8.83 10.96%
DY 6.53 4.17 4.10 3.50 6.58 6.62 6.67 -1.40%
P/NAPS 0.47 0.74 0.70 0.84 0.90 0.90 0.89 -34.69%

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