[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 198.96%
YoY- -53.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 17,793,900 17,757,520 17,294,696 14,053,884 10,782,762 10,341,145 10,238,764 44.69%
PBT 1,396,434 1,618,108 353,094 401,396 636,457 645,348 630,874 70.09%
Tax -173,614 -191,441 -166,420 -196,068 -735,116 -160,613 -163,130 4.25%
NP 1,222,820 1,426,666 186,674 205,328 -98,659 484,734 467,744 90.10%
-
NP to SH 1,257,591 1,419,224 108,374 141,580 -143,065 458,173 462,872 95.06%
-
Tax Rate 12.43% 11.83% 47.13% 48.85% 115.50% 24.89% 25.86% -
Total Cost 16,571,080 16,330,853 17,108,022 13,848,556 10,881,421 9,856,410 9,771,020 42.35%
-
Net Worth 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 12,281,509 10.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 364,596 216,057 - - 364,597 216,084 - -
Div Payout % 28.99% 15.22% - - 0.00% 47.16% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 12,281,509 10.91%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.87% 8.03% 1.08% 1.46% -0.91% 4.69% 4.57% -
ROE 8.77% 10.13% 0.88% 1.10% -1.10% 3.47% 3.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 219.62 219.17 213.46 173.46 133.09 127.62 129.22 42.55%
EPS 15.52 17.52 1.34 1.76 -1.80 5.80 5.94 90.03%
DPS 4.50 2.67 0.00 0.00 4.50 2.67 0.00 -
NAPS 1.77 1.73 1.52 1.59 1.61 1.63 1.55 9.27%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 217.27 216.83 211.18 171.60 131.66 126.27 125.02 44.69%
EPS 15.36 17.33 1.32 1.73 -1.75 5.59 5.65 95.14%
DPS 4.45 2.64 0.00 0.00 4.45 2.64 0.00 -
NAPS 1.7511 1.7115 1.5038 1.573 1.5928 1.6128 1.4996 10.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.685 0.66 0.615 0.665 0.695 0.73 0.745 -
P/RPS 0.31 0.30 0.29 0.38 0.52 0.57 0.58 -34.21%
P/EPS 4.41 3.77 45.98 38.06 -39.36 12.91 12.75 -50.82%
EY 22.66 26.54 2.17 2.63 -2.54 7.75 7.84 103.30%
DY 6.57 4.04 0.00 0.00 6.47 3.65 0.00 -
P/NAPS 0.39 0.38 0.40 0.42 0.43 0.45 0.48 -12.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 28/05/21 25/02/21 -
Price 0.72 0.77 0.615 0.645 0.715 0.705 0.725 -
P/RPS 0.33 0.35 0.29 0.37 0.54 0.55 0.56 -29.77%
P/EPS 4.64 4.40 45.98 36.91 -40.49 12.47 12.41 -48.19%
EY 21.56 22.75 2.17 2.71 -2.47 8.02 8.06 93.04%
DY 6.25 3.46 0.00 0.00 6.29 3.78 0.00 -
P/NAPS 0.41 0.45 0.40 0.41 0.44 0.43 0.47 -8.72%

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