Highlights

[YTLPOWR] YoY Quarter Result on 2020-06-30 [#4]

Stock [YTLPOWR]: YTL POWER INTERNATIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -303.17%    YoY -     -195.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,324,656 3,058,719 2,780,405 2,586,420 2,166,330 2,779,440 3,385,234 -6.07%
  YoY % -24.00% 10.01% 7.50% 19.39% -22.06% -17.90% -
  Horiz. % 68.67% 90.35% 82.13% 76.40% 63.99% 82.10% 100.00%
PBT 97,990 246,622 284,908 223,332 442,809 257,131 243,260 -14.05%
  YoY % -60.27% -13.44% 27.57% -49.56% 72.21% 5.70% -
  Horiz. % 40.28% 101.38% 117.12% 91.81% 182.03% 105.70% 100.00%
Tax -193,132 -49,840 -53,470 264 50,068 -44,553 213,148 -
  YoY % -287.50% 6.79% -20,353.79% -99.47% 212.38% -120.90% -
  Horiz. % -90.61% -23.38% -25.09% 0.12% 23.49% -20.90% 100.00%
NP -95,142 196,782 231,438 223,596 492,877 212,578 456,408 -
  YoY % -148.35% -14.97% 3.51% -54.63% 131.86% -53.42% -
  Horiz. % -20.85% 43.12% 50.71% 48.99% 107.99% 46.58% 100.00%
NP to SH -143,843 150,155 206,695 199,478 395,919 207,097 464,994 -
  YoY % -195.80% -27.35% 3.62% -49.62% 91.18% -55.46% -
  Horiz. % -30.93% 32.29% 44.45% 42.90% 85.14% 44.54% 100.00%
Tax Rate 197.09 % 20.21 % 18.77 % -0.12 % -11.31 % 17.33 % -87.62 % -
  YoY % 875.21% 7.67% 15,741.67% 98.94% -165.26% 119.78% -
  Horiz. % -224.94% -23.07% -21.42% 0.14% 12.91% -19.78% 100.00%
Total Cost 2,419,798 2,861,937 2,548,967 2,362,824 1,673,453 2,566,862 2,928,826 -3.13%
  YoY % -15.45% 12.28% 7.88% 41.19% -34.81% -12.36% -
  Horiz. % 82.62% 97.72% 87.03% 80.67% 57.14% 87.64% 100.00%
Net Worth 11,973,467 12,664,248 13,144,950 13,272,661 12,495,842 7,042,304 6,546,394 10.58%
  YoY % -5.45% -3.66% -0.96% 6.22% 77.44% 7.58% -
  Horiz. % 182.90% 193.45% 200.80% 202.75% 190.88% 107.58% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 383,765 395,932 388,089 771,348 704,230 654,639 -
  YoY % 0.00% -3.07% 2.02% -49.69% 9.53% 7.58% -
  Horiz. % 0.00% 58.62% 60.48% 59.28% 117.83% 107.58% 100.00%
Div Payout % - % 255.58 % 191.55 % 194.55 % 194.82 % 340.05 % 140.78 % -
  YoY % 0.00% 33.43% -1.54% -0.14% -42.71% 141.55% -
  Horiz. % 0.00% 181.55% 136.06% 138.19% 138.39% 241.55% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 11,973,467 12,664,248 13,144,950 13,272,661 12,495,842 7,042,304 6,546,394 10.58%
  YoY % -5.45% -3.66% -0.96% 6.22% 77.44% 7.58% -
  Horiz. % 182.90% 193.45% 200.80% 202.75% 190.88% 107.58% 100.00%
NOSH 7,675,300 7,675,302 7,918,645 7,761,790 7,713,482 7,042,304 6,546,394 2.68%
  YoY % -0.00% -3.07% 2.02% 0.63% 9.53% 7.58% -
  Horiz. % 117.24% 117.24% 120.96% 118.57% 117.83% 107.58% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.09 % 6.43 % 8.32 % 8.64 % 22.75 % 7.65 % 13.48 % -
  YoY % -163.61% -22.72% -3.70% -62.02% 197.39% -43.25% -
  Horiz. % -30.34% 47.70% 61.72% 64.09% 168.77% 56.75% 100.00%
ROE -1.20 % 1.19 % 1.57 % 1.50 % 3.17 % 2.94 % 7.10 % -
  YoY % -200.84% -24.20% 4.67% -52.68% 7.82% -58.59% -
  Horiz. % -16.90% 16.76% 22.11% 21.13% 44.65% 41.41% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 30.29 39.85 35.11 33.32 28.08 39.47 51.71 -8.52%
  YoY % -23.99% 13.50% 5.37% 18.66% -28.86% -23.67% -
  Horiz. % 58.58% 77.06% 67.90% 64.44% 54.30% 76.33% 100.00%
EPS -1.87 1.96 2.61 2.57 5.13 2.94 7.11 -
  YoY % -195.41% -24.90% 1.56% -49.90% 74.49% -58.65% -
  Horiz. % -26.30% 27.57% 36.71% 36.15% 72.15% 41.35% 100.00%
DPS 0.00 5.00 5.00 5.00 10.00 10.00 10.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.5600 1.6500 1.6600 1.7100 1.6200 1.0000 1.0000 7.69%
  YoY % -5.45% -0.60% -2.92% 5.56% 62.00% 0.00% -
  Horiz. % 156.00% 165.00% 166.00% 171.00% 162.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.49 37.49 34.08 31.70 26.55 34.07 41.49 -6.07%
  YoY % -24.01% 10.01% 7.51% 19.40% -22.07% -17.88% -
  Horiz. % 68.67% 90.36% 82.14% 76.40% 63.99% 82.12% 100.00%
EPS -1.76 1.84 2.53 2.45 4.85 2.54 5.70 -
  YoY % -195.65% -27.27% 3.27% -49.48% 90.94% -55.44% -
  Horiz. % -30.88% 32.28% 44.39% 42.98% 85.09% 44.56% 100.00%
DPS 0.00 4.70 4.85 4.76 9.45 8.63 8.02 -
  YoY % 0.00% -3.09% 1.89% -49.63% 9.50% 7.61% -
  Horiz. % 0.00% 58.60% 60.47% 59.35% 117.83% 107.61% 100.00%
NAPS 1.4677 1.5523 1.6113 1.6269 1.5317 0.8632 0.8024 10.58%
  YoY % -5.45% -3.66% -0.96% 6.22% 77.44% 7.58% -
  Horiz. % 182.91% 193.46% 200.81% 202.75% 190.89% 107.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6700 0.8200 1.0300 1.4500 1.4100 1.6000 1.4700 -
P/RPS 2.21 2.06 2.93 4.35 5.02 4.05 2.84 -4.09%
  YoY % 7.28% -29.69% -32.64% -13.35% 23.95% 42.61% -
  Horiz. % 77.82% 72.54% 103.17% 153.17% 176.76% 142.61% 100.00%
P/EPS -35.75 41.92 39.46 56.42 27.47 54.41 20.70 -
  YoY % -185.28% 6.23% -30.06% 105.39% -49.51% 162.85% -
  Horiz. % -172.71% 202.51% 190.63% 272.56% 132.71% 262.85% 100.00%
EY -2.80 2.39 2.53 1.77 3.64 1.84 4.83 -
  YoY % -217.15% -5.53% 42.94% -51.37% 97.83% -61.90% -
  Horiz. % -57.97% 49.48% 52.38% 36.65% 75.36% 38.10% 100.00%
DY 0.00 6.10 4.85 3.45 7.09 6.25 6.80 -
  YoY % 0.00% 25.77% 40.58% -51.34% 13.44% -8.09% -
  Horiz. % 0.00% 89.71% 71.32% 50.74% 104.26% 91.91% 100.00%
P/NAPS 0.43 0.50 0.62 0.85 0.87 1.60 1.47 -18.51%
  YoY % -14.00% -19.35% -27.06% -2.30% -45.62% 8.84% -
  Horiz. % 29.25% 34.01% 42.18% 57.82% 59.18% 108.84% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 29/08/18 29/08/17 25/08/16 20/08/15 28/08/14 -
Price 0.6900 0.6850 1.0900 1.4300 1.4900 1.4900 1.4300 -
P/RPS 2.28 1.72 3.10 4.29 5.31 3.78 2.77 -3.19%
  YoY % 32.56% -44.52% -27.74% -19.21% 40.48% 36.46% -
  Horiz. % 82.31% 62.09% 111.91% 154.87% 191.70% 136.46% 100.00%
P/EPS -36.82 35.01 41.76 55.64 29.03 50.67 20.13 -
  YoY % -205.17% -16.16% -24.95% 91.66% -42.71% 151.71% -
  Horiz. % -182.91% 173.92% 207.45% 276.40% 144.21% 251.71% 100.00%
EY -2.72 2.86 2.39 1.80 3.44 1.97 4.97 -
  YoY % -195.10% 19.67% 32.78% -47.67% 74.62% -60.36% -
  Horiz. % -54.73% 57.55% 48.09% 36.22% 69.22% 39.64% 100.00%
DY 0.00 7.30 4.59 3.50 6.71 6.71 6.99 -
  YoY % 0.00% 59.04% 31.14% -47.84% 0.00% -4.01% -
  Horiz. % 0.00% 104.43% 65.67% 50.07% 95.99% 95.99% 100.00%
P/NAPS 0.44 0.42 0.66 0.84 0.92 1.49 1.43 -17.82%
  YoY % 4.76% -36.36% -21.43% -8.70% -38.26% 4.20% -
  Horiz. % 30.77% 29.37% 46.15% 58.74% 64.34% 104.20% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS