[YTLPOWR] QoQ TTM 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- -4.59%
YoY- -28.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,814,703 10,589,669 10,395,684 10,192,132 10,016,011 9,778,239 9,358,149 10.11%
PBT 921,119 943,244 881,668 879,074 891,705 867,617 1,087,094 -10.44%
Tax -208,972 -226,364 -172,630 -145,346 -132,518 -112,957 -63,153 121.89%
NP 712,147 716,880 709,038 733,728 759,187 754,660 1,023,941 -21.48%
-
NP to SH 614,485 620,658 613,441 629,048 659,307 673,407 869,848 -20.66%
-
Tax Rate 22.69% 24.00% 19.58% 16.53% 14.86% 13.02% 5.81% -
Total Cost 10,102,556 9,872,789 9,686,646 9,458,404 9,256,824 9,023,579 8,334,208 13.67%
-
Net Worth 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,272,661 13,113,829 1.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 395,932 395,932 388,089 388,089 388,089 388,089 771,348 -35.86%
Div Payout % 64.43% 63.79% 63.26% 61.69% 58.86% 57.63% 88.68% -
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 13,272,661 13,113,829 1.21%
NOSH 8,158,208 8,158,208 8,158,129 8,155,979 7,745,496 7,761,790 7,759,662 3.39%
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 6.58% 6.77% 6.82% 7.20% 7.58% 7.72% 10.94% -
ROE 4.60% 4.72% 4.84% 4.91% 4.89% 5.07% 6.63% -
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 140.10 133.73 131.11 129.68 129.31 125.98 120.60 10.49%
EPS 7.96 7.84 7.74 8.00 8.51 8.68 11.21 -20.39%
DPS 5.13 5.00 4.89 5.00 5.00 5.00 10.00 -35.89%
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 130.82 128.10 125.75 123.29 121.16 118.28 113.20 10.11%
EPS 7.43 7.51 7.42 7.61 7.98 8.15 10.52 -20.67%
DPS 4.79 4.79 4.69 4.69 4.69 4.69 9.33 -35.85%
NAPS 1.6155 1.5901 1.5346 1.5497 1.6303 1.6055 1.5863 1.22%
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 0.77 0.77 0.78 0.99 1.06 1.15 1.26 -27.96%
P/EPS 13.57 13.14 13.18 16.12 16.09 16.71 13.56 0.04%
EY 7.37 7.61 7.59 6.20 6.21 5.98 7.37 0.00%
DY 4.75 4.85 4.80 3.88 3.65 3.45 6.58 -19.51%
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 0.69 0.82 0.57 0.93 0.94 1.14 1.26 -33.04%
P/EPS 12.06 13.91 9.69 14.99 14.33 16.48 13.56 -7.51%
EY 8.29 7.19 10.32 6.67 6.98 6.07 7.37 8.15%
DY 5.34 4.59 6.53 4.17 4.10 3.50 6.58 -12.98%
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