[YTLPOWR] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -2.48%
YoY- -29.48%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,101,205 10,814,703 10,589,669 10,395,684 10,192,132 10,016,011 9,778,239 8.80%
PBT 822,822 921,119 943,244 881,668 879,074 891,705 867,617 -3.46%
Tax -173,993 -208,972 -226,364 -172,630 -145,346 -132,518 -112,957 33.27%
NP 648,829 712,147 716,880 709,038 733,728 759,187 754,660 -9.55%
-
NP to SH 549,762 614,485 620,658 613,441 629,048 659,307 673,407 -12.61%
-
Tax Rate 21.15% 22.69% 24.00% 19.58% 16.53% 14.86% 13.02% -
Total Cost 10,452,376 10,102,556 9,872,789 9,686,646 9,458,404 9,256,824 9,023,579 10.26%
-
Net Worth 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,272,661 -5.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 395,932 395,932 395,932 388,089 388,089 388,089 388,089 1.33%
Div Payout % 72.02% 64.43% 63.79% 63.26% 61.69% 58.86% 57.63% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 12,126,979 13,354,517 13,144,950 12,686,124 12,811,133 13,477,164 13,272,661 -5.82%
NOSH 8,158,208 8,158,208 8,158,208 8,158,129 8,155,979 7,745,496 7,761,790 3.36%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.84% 6.58% 6.77% 6.82% 7.20% 7.58% 7.72% -
ROE 4.53% 4.60% 4.72% 4.84% 4.91% 4.89% 5.07% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 144.64 140.10 133.73 131.11 129.68 129.31 125.98 9.61%
EPS 7.16 7.96 7.84 7.74 8.00 8.51 8.68 -12.01%
DPS 5.16 5.13 5.00 4.89 5.00 5.00 5.00 2.11%
NAPS 1.58 1.73 1.66 1.60 1.63 1.74 1.71 -5.12%
Adjusted Per Share Value based on latest NOSH - 8,158,129
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 134.28 130.81 128.09 125.74 123.28 121.15 118.28 8.80%
EPS 6.65 7.43 7.51 7.42 7.61 7.97 8.15 -12.64%
DPS 4.79 4.79 4.79 4.69 4.69 4.69 4.69 1.41%
NAPS 1.4669 1.6153 1.59 1.5345 1.5496 1.6302 1.6054 -5.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.83 1.08 1.03 1.02 1.29 1.37 1.45 -
P/RPS 0.57 0.77 0.77 0.78 0.99 1.06 1.15 -37.28%
P/EPS 11.59 13.57 13.14 13.18 16.12 16.09 16.71 -21.59%
EY 8.63 7.37 7.61 7.59 6.20 6.21 5.98 27.61%
DY 6.22 4.75 4.85 4.80 3.88 3.65 3.45 47.97%
P/NAPS 0.53 0.62 0.62 0.64 0.79 0.79 0.85 -26.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 29/08/18 24/05/18 23/02/18 22/11/17 29/08/17 -
Price 0.91 0.96 1.09 0.75 1.20 1.22 1.43 -
P/RPS 0.63 0.69 0.82 0.57 0.93 0.94 1.14 -32.58%
P/EPS 12.70 12.06 13.91 9.69 14.99 14.33 16.48 -15.90%
EY 7.87 8.29 7.19 10.32 6.67 6.98 6.07 18.84%
DY 5.67 5.34 4.59 6.53 4.17 4.10 3.50 37.81%
P/NAPS 0.58 0.55 0.66 0.47 0.74 0.70 0.84 -21.82%

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