[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 50.51%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,053,884 10,782,762 10,341,145 10,238,764 10,011,320 10,670,263 11,127,476 16.82%
PBT 401,396 636,457 645,348 630,874 435,428 423,778 434,384 -5.12%
Tax -196,068 -735,116 -160,613 -163,130 -123,924 -298,175 -140,057 25.11%
NP 205,328 -98,659 484,734 467,744 311,504 125,603 294,326 -21.32%
-
NP to SH 141,580 -143,065 458,173 462,872 307,532 64,573 277,888 -36.18%
-
Tax Rate 48.85% 115.50% 24.89% 25.86% 28.46% 70.36% 32.24% -
Total Cost 13,848,556 10,881,421 9,856,410 9,771,020 9,699,816 10,544,660 10,833,149 17.77%
-
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 364,597 216,084 - - - - -
Div Payout % - 0.00% 47.16% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.46% -0.91% 4.69% 4.57% 3.11% 1.18% 2.65% -
ROE 1.10% -1.10% 3.47% 3.77% 2.54% 0.54% 2.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 173.46 133.09 127.62 129.22 130.44 139.02 144.98 12.68%
EPS 1.76 -1.80 5.80 5.94 4.00 0.84 3.63 -38.25%
DPS 0.00 4.50 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.63 1.55 1.58 1.56 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 169.99 130.43 125.09 123.85 121.10 129.07 134.60 16.82%
EPS 1.71 -1.73 5.54 5.60 3.72 0.78 3.36 -36.23%
DPS 0.00 4.41 2.61 0.00 0.00 0.00 0.00 -
NAPS 1.5583 1.5779 1.5977 1.4856 1.4669 1.4483 1.4297 5.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.665 0.695 0.73 0.745 0.665 0.67 0.61 -
P/RPS 0.38 0.52 0.57 0.58 0.51 0.48 0.42 -6.44%
P/EPS 38.06 -39.36 12.91 12.75 16.60 79.64 16.85 72.06%
EY 2.63 -2.54 7.75 7.84 6.03 1.26 5.94 -41.87%
DY 0.00 6.47 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.45 0.48 0.42 0.43 0.40 3.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 08/09/21 28/05/21 25/02/21 26/11/20 28/08/20 16/06/20 -
Price 0.645 0.715 0.705 0.725 0.70 0.69 0.695 -
P/RPS 0.37 0.54 0.55 0.56 0.54 0.50 0.48 -15.91%
P/EPS 36.91 -40.49 12.47 12.41 17.47 82.02 19.20 54.54%
EY 2.71 -2.47 8.02 8.06 5.72 1.22 5.21 -35.29%
DY 0.00 6.29 3.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.47 0.44 0.44 0.45 -6.01%

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