[YTLPOWR] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock

[YTLPOWR] YTL POWER INTERNATIONAL BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

YoY- -7.83%

Quarter Report

YTLPIQ4 30.6.2018(FYE2018) Final.pdf

Latest QR

Upcoming QR

YTLPOWR's Result

YTLPOWR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annual (Unaudited) Result
Revenue	10,782,762	10,670,263	11,677,077	10,589,669	9,778,239	10,245,174	11,858,093	-1.57%
YoY %	1.05%	-8.62%	10.27%	8.30%	-4.56%	-13.60%	-	-
Horiz. %	90.93%	89.98%	98.47%	89.30%	82.46%	86.40%	100.00%	-
PBT	636,457	423,778	733,691	943,244	867,617	1,314,140	1,247,192	-10.59%
YoY %	50.19%	-42.24%	-22.22%	8.72%	-33.98%	5.37%	-	-
Horiz. %	51.03%	33.98%	58.83%	75.63%	69.57%	105.37%	100.00%	-
Tax	-735,116	-298,175	-145,881	-226,364	-112,957	-135,684	-326,794	14.45%
YoY %	-146.54%	-104.40%	35.55%	-100.40%	16.75%	58.48%	-	-
Horiz. %	224.95%	91.24%	44.64%	69.27%	34.57%	41.52%	100.00%	-
NP	-98,659	125,603	587,810	716,880	754,660	1,178,456	920,398	-
YoY %	-178.55%	-78.63%	-18.00%	-5.01%	-35.96%	28.04%	-	-
Horiz. %	-10.72%	13.65%	63.86%	77.89%	81.99%	128.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-143,065	64,573	459,479	620,658	673,407	1,061,850	918,812	-
YoY %	-321.56%	-85.95%	-25.97%	-7.83%	-36.58%	15.57%	-	-
Horiz. %	-15.57%	7.03%	50.01%	67.55%	73.29%	115.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	115.50%	70.36%	19.88%	24.00%	13.02%	10.32%	26.20%	-
YoY %	64.16%	253.92%	-17.17%	84.33%	26.16%	-60.61%	-	-
Horiz. %	440.84%	268.55%	75.88%	91.60%	49.69%	39.39%	100.00%	-
Total Cost	10,881,421	10,544,660	11,089,267	9,872,789	9,023,579	9,066,718	10,937,695	-0.08%
YoY %	3.19%	-4.91%	12.32%	9.41%	-0.48%	-17.11%	-	-
Horiz. %	99.49%	96.41%	101.39%	90.26%	82.50%	82.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,044,472	11,973,467	12,664,248	13,144,950	13,251,162	12,236,833	11,273,111	2.45%
YoY %	8.94%	-5.45%	-3.66%	-0.80%	8.29%	8.55%	-	-
Horiz. %	115.71%	106.21%	112.34%	116.60%	117.55%	108.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	364,597	-	383,765	395,932	387,460	755,360	695,871	-10.20%
YoY %	0.00%	-	-3.07%	2.19%	-48.71%	8.55%	-	-
Horiz. %	52.39%	-	55.15%	56.90%	55.68%	108.55%	100.00%	-
Div Payout %	0.00%	-	83.52%	63.79%	57.54%	71.14%	75.74%	-
YoY %	0.00%	-	30.93%	10.86%	-19.12%	-6.07%	-	-
Horiz. %	0.00%	-	110.27%	84.22%	75.97%	93.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	13,044,472	11,973,467	12,664,248	13,144,950	13,251,162	12,236,833	11,273,111	2.45%
YoY %	8.94%	-5.45%	-3.66%	-0.80%	8.29%	8.55%	-	-
Horiz. %	115.71%	106.21%	112.34%	116.60%	117.55%	108.55%	100.00%	-
NOSH	8,158,208	8,158,208	8,158,208	8,158,208	7,749,217	7,553,600	6,958,710	2.68%
YoY %	0.00%	0.00%	0.00%	5.28%	2.59%	8.55%	-	-
Horiz. %	117.24%	117.24%	117.24%	117.24%	111.36%	108.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-0.91%	1.18%	5.03%	6.77%	7.72%	11.50%	7.76%	-
YoY %	-177.12%	-76.54%	-25.70%	-12.31%	-32.87%	48.20%	-	-
Horiz. %	-11.73%	15.21%	64.82%	87.24%	99.48%	148.20%	100.00%	-
ROE	-1.10%	0.54%	3.63%	4.72%	5.08%	8.68%	8.15%	-
YoY %	-303.70%	-85.12%	-23.09%	-7.09%	-41.47%	6.50%	-	-
Horiz. %	-13.50%	6.63%	44.54%	57.91%	62.33%	106.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	133.09	139.02	152.14	133.73	126.18	135.63	170.41	-4.03%
YoY %	-4.27%	-8.62%	13.77%	5.98%	-6.97%	-20.41%	-	-
Horiz. %	78.10%	81.58%	89.28%	78.48%	74.04%	79.59%	100.00%	-
EPS	-1.80	0.84	5.98	7.89	8.69	14.06	13.20	-
YoY %	-314.29%	-85.95%	-24.21%	-9.21%	-38.19%	6.52%	-	-
Horiz. %	-13.64%	6.36%	45.30%	59.77%	65.83%	106.52%	100.00%	-
DPS	4.50	0.00	5.00	5.00	5.00	10.00	10.00	-12.45%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	45.00%	0.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.61	1.56	1.65	1.66	1.71	1.62	1.62	-0.10%
YoY %	3.21%	-5.45%	-0.60%	-2.92%	5.56%	0.00%	-	-
Horiz. %	99.38%	96.30%	101.85%	102.47%	105.56%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 8,158,208
RPS	130.43	129.07	141.24	128.09	118.28	123.92	143.43	-1.56%
YoY %	1.05%	-8.62%	10.27%	8.29%	-4.55%	-13.60%	-	-
Horiz. %	90.94%	89.99%	98.47%	89.30%	82.47%	86.40%	100.00%	-
EPS	-1.73	0.78	5.56	7.51	8.15	12.84	11.11	-
YoY %	-321.79%	-85.97%	-25.97%	-7.85%	-36.53%	15.57%	-	-
Horiz. %	-15.57%	7.02%	50.05%	67.60%	73.36%	115.57%	100.00%	-
DPS	4.41	0.00	4.64	4.79	4.69	9.14	8.42	-10.20%
YoY %	0.00%	0.00%	-3.13%	2.13%	-48.69%	8.55%	-	-
Horiz. %	52.38%	0.00%	55.11%	56.89%	55.70%	108.55%	100.00%	-
NAPS	1.5778	1.4483	1.5319	1.59	1.6028	1.4802	1.3636	2.45%
YoY %	8.94%	-5.46%	-3.65%	-0.80%	8.28%	8.55%	-	-
Horiz. %	115.71%	106.21%	112.34%	116.60%	117.54%	108.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.695	0.67	0.82	1.03	1.45	1.41	1.60	-
P/RPS	0.52	0.48	0.54	0.77	1.15	1.04	0.94	-9.38%
YoY %	8.33%	-11.11%	-29.87%	-33.04%	10.58%	10.64%	-	-
Horiz. %	55.32%	51.06%	57.45%	81.91%	122.34%	110.64%	100.00%	-
P/EPS	-39.36	79.64	13.70	13.14	16.69	10.03	12.12	-
YoY %	-149.42%	481.31%	4.26%	-21.27%	66.40%	-17.24%	-	-
Horiz. %	-324.75%	657.10%	113.04%	108.42%	137.71%	82.76%	100.00%	-
EY	-2.54	1.26	7.30	7.61	5.99	9.97	8.25	-
YoY %	-301.59%	-82.74%	-4.07%	27.05%	-39.92%	20.85%	-	-
Horiz. %	-30.79%	15.27%	88.48%	92.24%	72.61%	120.85%	100.00%	-
DY	6.47	0.00	6.10	4.85	3.45	7.09	6.25	0.57%
YoY %	0.00%	0.00%	25.77%	40.58%	-51.34%	13.44%	-	-
Horiz. %	103.52%	0.00%	97.60%	77.60%	55.20%	113.44%	100.00%	-
P/NAPS	0.43	0.43	0.50	0.62	0.85	0.87	0.99	-12.96%
YoY %	0.00%	-14.00%	-19.35%	-27.06%	-2.30%	-12.12%	-	-
Horiz. %	43.43%	43.43%	50.51%	62.63%	85.86%	87.88%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	08/09/21	28/08/20	29/08/19	29/08/18	29/08/17	25/08/16	20/08/15	-
Price	0.715	0.69	0.685	1.09	1.43	1.49	1.49	-
P/RPS	0.54	0.50	0.45	0.82	1.13	1.10	0.87	-7.63%
YoY %	8.00%	11.11%	-45.12%	-27.43%	2.73%	26.44%	-	-
Horiz. %	62.07%	57.47%	51.72%	94.25%	129.89%	126.44%	100.00%	-
P/EPS	-40.49	82.02	11.44	13.91	16.46	10.60	11.28	-
YoY %	-149.37%	616.96%	-17.76%	-15.49%	55.28%	-6.03%	-	-
Horiz. %	-358.95%	727.13%	101.42%	123.32%	145.92%	93.97%	100.00%	-
EY	-2.47	1.22	8.74	7.19	6.08	9.43	8.86	-
YoY %	-302.46%	-86.04%	21.56%	18.26%	-35.52%	6.43%	-	-
Horiz. %	-27.88%	13.77%	98.65%	81.15%	68.62%	106.43%	100.00%	-
DY	6.29	0.00	7.30	4.59	3.50	6.71	6.71	-1.07%
YoY %	0.00%	0.00%	59.04%	31.14%	-47.84%	0.00%	-	-
Horiz. %	93.74%	0.00%	108.79%	68.41%	52.16%	100.00%	100.00%	-
P/NAPS	0.44	0.44	0.42	0.66	0.84	0.92	0.92	-11.55%
YoY %	0.00%	4.76%	-36.36%	-21.43%	-8.70%	0.00%	-	-
Horiz. %	47.83%	47.83%	45.65%	71.74%	91.30%	100.00%	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