[YTLPOWR] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -10.53%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,833,156 11,677,077 11,398,763 11,101,205 10,814,703 10,589,669 10,395,684 9.00%
PBT 650,662 733,691 771,977 822,822 921,119 943,244 881,668 -18.32%
Tax -143,166 -145,881 -149,511 -173,993 -208,972 -226,364 -172,630 -11.71%
NP 507,496 587,810 622,466 648,829 712,147 716,880 709,038 -19.96%
-
NP to SH 400,561 459,479 516,019 549,762 614,485 620,658 613,441 -24.71%
-
Tax Rate 22.00% 19.88% 19.37% 21.15% 22.69% 24.00% 19.58% -
Total Cost 11,325,660 11,089,267 10,776,297 10,452,376 10,102,556 9,872,789 9,686,646 10.97%
-
Net Worth 12,203,730 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 -2.54%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 383,765 383,765 395,932 395,932 395,932 395,932 388,089 -0.74%
Div Payout % 95.81% 83.52% 76.73% 72.02% 64.43% 63.79% 63.26% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 12,203,730 12,664,248 12,664,249 12,126,979 13,354,517 13,144,950 12,686,124 -2.54%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,129 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.29% 5.03% 5.46% 5.84% 6.58% 6.77% 6.82% -
ROE 3.28% 3.63% 4.07% 4.53% 4.60% 4.72% 4.84% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 154.17 152.14 148.51 144.64 140.10 133.73 131.11 11.39%
EPS 5.22 5.99 6.72 7.16 7.96 7.84 7.74 -23.07%
DPS 5.00 5.00 5.16 5.16 5.13 5.00 4.89 1.49%
NAPS 1.59 1.65 1.65 1.58 1.73 1.66 1.60 -0.41%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 143.13 141.25 137.88 134.28 130.81 128.09 125.75 9.00%
EPS 4.85 5.56 6.24 6.65 7.43 7.51 7.42 -24.66%
DPS 4.64 4.64 4.79 4.79 4.79 4.79 4.69 -0.71%
NAPS 1.4762 1.5319 1.5319 1.4669 1.6154 1.59 1.5345 -2.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.74 0.82 0.86 0.83 1.08 1.03 1.02 -
P/RPS 0.48 0.54 0.58 0.57 0.77 0.77 0.78 -27.62%
P/EPS 14.18 13.70 12.79 11.59 13.57 13.14 13.18 4.99%
EY 7.05 7.30 7.82 8.63 7.37 7.61 7.59 -4.79%
DY 6.76 6.10 6.00 6.22 4.75 4.85 4.80 25.61%
P/NAPS 0.47 0.50 0.52 0.53 0.62 0.62 0.64 -18.58%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 31/05/19 27/02/19 23/11/18 29/08/18 24/05/18 -
Price 0.70 0.685 0.845 0.91 0.96 1.09 0.75 -
P/RPS 0.45 0.45 0.57 0.63 0.69 0.82 0.57 -14.56%
P/EPS 13.41 11.44 12.57 12.70 12.06 13.91 9.69 24.16%
EY 7.46 8.74 7.96 7.87 8.29 7.19 10.32 -19.43%
DY 7.14 7.30 6.10 5.67 5.34 4.59 6.53 6.12%
P/NAPS 0.44 0.42 0.51 0.58 0.55 0.66 0.47 -4.29%

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