[YTLPOWR] QoQ TTM Result on 30-Sep-2016 [#1]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

17-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- -3.78%

YoY- 18.57%

Quarter Report

YTLPIQ1 30 09 2016(FY2017)Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	9,778,239	9,358,149	9,212,597	9,365,773	10,245,174	10,858,284	11,297,709	-9.18%
YoY %	4.49%	1.58%	-1.64%	-8.58%	-5.65%	-3.89%	-	-
Horiz. %	86.55%	82.83%	81.54%	82.90%	90.68%	96.11%	100.00%	-
PBT	867,617	1,087,094	1,089,476	1,236,629	1,314,140	1,128,462	1,249,420	-21.59%
YoY %	-20.19%	-0.22%	-11.90%	-5.90%	16.45%	-9.68%	-	-
Horiz. %	69.44%	87.01%	87.20%	98.98%	105.18%	90.32%	100.00%	-
Tax	-112,957	-63,153	-53,328	-81,703	-135,684	-230,305	-333,514	-51.44%
YoY %	-78.86%	-18.42%	34.73%	39.78%	41.09%	30.95%	-	-
Horiz. %	33.87%	18.94%	15.99%	24.50%	40.68%	69.05%	100.00%	-
NP	754,660	1,023,941	1,036,148	1,154,926	1,178,456	898,157	915,906	-12.12%
YoY %	-26.30%	-1.18%	-10.28%	-2.00%	31.21%	-1.94%	-	-
Horiz. %	82.39%	111.80%	113.13%	126.10%	128.67%	98.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	673,407	869,848	885,717	1,021,675	1,061,850	873,028	919,269	-18.75%
YoY %	-22.58%	-1.79%	-13.31%	-3.78%	21.63%	-5.03%	-	-
Horiz. %	73.25%	94.62%	96.35%	111.14%	115.51%	94.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	5.81%	4.89%	6.61%	10.32%	20.41%	26.69%	-
YoY %	124.10%	18.81%	-26.02%	-35.95%	-49.44%	-23.53%	-	-
Horiz. %	48.78%	21.77%	18.32%	24.77%	38.67%	76.47%	100.00%	-
Total Cost	9,023,579	8,334,208	8,176,449	8,210,847	9,066,718	9,960,127	10,381,803	-8.93%
YoY %	8.27%	1.93%	-0.42%	-9.44%	-8.97%	-4.06%	-	-
Horiz. %	86.92%	80.28%	78.76%	79.09%	87.33%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,272,661	13,113,829	13,030,235	12,957,928	12,495,842	11,791,957	12,432,896	4.45%
YoY %	1.21%	0.64%	0.56%	3.70%	5.97%	-5.16%	-	-
Horiz. %	106.75%	105.48%	104.80%	104.22%	100.51%	94.84%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	388,089	771,348	771,348	771,348	771,348	704,230	704,230	-32.80%
YoY %	-49.69%	0.00%	0.00%	0.00%	9.53%	0.00%	-	-
Horiz. %	55.11%	109.53%	109.53%	109.53%	109.53%	100.00%	100.00%	-
Div Payout %	57.63%	88.68%	87.09%	75.50%	72.64%	80.67%	76.61%	-
YoY %	-35.01%	1.83%	15.35%	3.94%	-9.95%	5.30%	-	-
Horiz. %	75.23%	115.76%	113.68%	98.55%	94.82%	105.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	13,272,661	13,113,829	13,030,235	12,957,928	12,495,842	11,791,957	12,432,896	4.45%
YoY %	1.21%	0.64%	0.56%	3.70%	5.97%	-5.16%	-	-
Horiz. %	106.75%	105.48%	104.80%	104.22%	100.51%	94.84%	100.00%	-
NOSH	7,761,790	7,759,662	7,756,092	7,713,052	7,713,482	7,707,161	7,722,295	0.34%
YoY %	0.03%	0.05%	0.56%	-0.01%	0.08%	-0.20%	-	-
Horiz. %	100.51%	100.48%	100.44%	99.88%	99.89%	99.80%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	7.72%	10.94%	11.25%	12.33%	11.50%	8.27%	8.11%	-
YoY %	-29.43%	-2.76%	-8.76%	7.22%	39.06%	1.97%	-	-
Horiz. %	95.19%	134.90%	138.72%	152.03%	141.80%	101.97%	100.00%	-
ROE	5.07%	6.63%	6.80%	7.88%	8.50%	7.40%	7.39%	-
YoY %	-23.53%	-2.50%	-13.71%	-7.29%	14.86%	0.14%	-	-
Horiz. %	68.61%	89.72%	92.02%	106.63%	115.02%	100.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	125.98	120.60	118.78	121.43	132.82	140.89	146.30	-9.49%
YoY %	4.46%	1.53%	-2.18%	-8.58%	-5.73%	-3.70%	-	-
Horiz. %	86.11%	82.43%	81.19%	83.00%	90.79%	96.30%	100.00%	-
EPS	8.68	11.21	11.42	13.25	13.77	11.33	11.90	-18.98%
YoY %	-22.57%	-1.84%	-13.81%	-3.78%	21.54%	-4.79%	-	-
Horiz. %	72.94%	94.20%	95.97%	111.34%	115.71%	95.21%	100.00%	-
DPS	5.00	10.00	10.00	10.00	10.00	9.14	9.12	-33.03%
YoY %	-50.00%	0.00%	0.00%	0.00%	9.41%	0.22%	-	-
Horiz. %	54.82%	109.65%	109.65%	109.65%	109.65%	100.22%	100.00%	-
NAPS	1.71	1.69	1.68	1.68	1.62	1.53	1.61	4.10%
YoY %	1.18%	0.60%	0.00%	3.70%	5.88%	-4.97%	-	-
Horiz. %	106.21%	104.97%	104.35%	104.35%	100.62%	95.03%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,713,052
RPS	118.28	113.20	111.44	113.29	123.93	131.35	136.66	-9.18%
YoY %	4.49%	1.58%	-1.63%	-8.59%	-5.65%	-3.89%	-	-
Horiz. %	86.55%	82.83%	81.55%	82.90%	90.68%	96.11%	100.00%	-
EPS	8.15	10.52	10.71	12.36	12.84	10.56	11.12	-18.72%
YoY %	-22.53%	-1.77%	-13.35%	-3.74%	21.59%	-5.04%	-	-
Horiz. %	73.29%	94.60%	96.31%	111.15%	115.47%	94.96%	100.00%	-
DPS	4.69	9.33	9.33	9.33	9.33	8.52	8.52	-32.85%
YoY %	-49.73%	0.00%	0.00%	0.00%	9.51%	0.00%	-	-
Horiz. %	55.05%	109.51%	109.51%	109.51%	109.51%	100.00%	100.00%	-
NAPS	1.6055	1.5863	1.5762	1.5675	1.5116	1.4264	1.504	4.45%
YoY %	1.21%	0.64%	0.56%	3.70%	5.97%	-5.16%	-	-
Horiz. %	106.75%	105.47%	104.80%	104.22%	100.51%	94.84%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.45	1.52	1.49	1.60	1.41	1.48	1.48	-
P/RPS	1.15	1.26	1.25	1.32	1.06	1.05	1.01	9.04%
YoY %	-8.73%	0.80%	-5.30%	24.53%	0.95%	3.96%	-	-
Horiz. %	113.86%	124.75%	123.76%	130.69%	104.95%	103.96%	100.00%	-
P/EPS	16.71	13.56	13.05	12.08	10.24	13.07	12.43	21.82%
YoY %	23.23%	3.91%	8.03%	17.97%	-21.65%	5.15%	-	-
Horiz. %	134.43%	109.09%	104.99%	97.18%	82.38%	105.15%	100.00%	-
EY	5.98	7.37	7.66	8.28	9.76	7.65	8.04	-17.92%
YoY %	-18.86%	-3.79%	-7.49%	-15.16%	27.58%	-4.85%	-	-
Horiz. %	74.38%	91.67%	95.27%	102.99%	121.39%	95.15%	100.00%	-
DY	3.45	6.58	6.71	6.25	7.09	6.17	6.16	-32.07%
YoY %	-47.57%	-1.94%	7.36%	-11.85%	14.91%	0.16%	-	-
Horiz. %	56.01%	106.82%	108.93%	101.46%	115.10%	100.16%	100.00%	-
P/NAPS	0.85	0.90	0.89	0.95	0.87	0.97	0.92	-5.14%
YoY %	-5.56%	1.12%	-6.32%	9.20%	-10.31%	5.43%	-	-
Horiz. %	92.39%	97.83%	96.74%	103.26%	94.57%	105.43%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	25/05/17	23/02/17	17/11/16	25/08/16	26/05/16	25/02/16	-
Price	1.43	1.52	1.51	1.50	1.49	1.45	1.46	-
P/RPS	1.14	1.26	1.27	1.24	1.12	1.03	1.00	9.13%
YoY %	-9.52%	-0.79%	2.42%	10.71%	8.74%	3.00%	-	-
Horiz. %	114.00%	126.00%	127.00%	124.00%	112.00%	103.00%	100.00%	-
P/EPS	16.48	13.56	13.22	11.32	10.82	12.80	12.26	21.82%
YoY %	21.53%	2.57%	16.78%	4.62%	-15.47%	4.40%	-	-
Horiz. %	134.42%	110.60%	107.83%	92.33%	88.25%	104.40%	100.00%	-
EY	6.07	7.37	7.56	8.83	9.24	7.81	8.15	-17.84%
YoY %	-17.64%	-2.51%	-14.38%	-4.44%	18.31%	-4.17%	-	-
Horiz. %	74.48%	90.43%	92.76%	108.34%	113.37%	95.83%	100.00%	-
DY	3.50	6.58	6.62	6.67	6.71	6.30	6.25	-32.08%
YoY %	-46.81%	-0.60%	-0.75%	-0.60%	6.51%	0.80%	-	-
Horiz. %	56.00%	105.28%	105.92%	106.72%	107.36%	100.80%	100.00%	-
P/NAPS	0.84	0.90	0.90	0.89	0.92	0.95	0.91	-5.20%
YoY %	-6.67%	0.00%	1.12%	-3.26%	-3.16%	4.40%	-	-
Horiz. %	92.31%	98.90%	98.90%	97.80%	101.10%	104.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos