[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -23.45%
YoY- -76.59%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,977,864 17,793,900 17,757,520 17,294,696 14,053,884 10,782,762 10,341,145 49.83%
PBT 899,592 1,396,434 1,618,108 353,094 401,396 636,457 645,348 24.76%
Tax -229,080 -173,614 -191,441 -166,420 -196,068 -735,116 -160,613 26.68%
NP 670,512 1,222,820 1,426,666 186,674 205,328 -98,659 484,734 24.12%
-
NP to SH 693,128 1,257,591 1,419,224 108,374 141,580 -143,065 458,173 31.74%
-
Tax Rate 25.46% 12.43% 11.83% 47.13% 48.85% 115.50% 24.89% -
Total Cost 18,307,352 16,571,080 16,330,853 17,108,022 13,848,556 10,881,421 9,856,410 51.04%
-
Net Worth 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 4.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 364,596 216,057 - - 364,597 216,084 -
Div Payout % - 28.99% 15.22% - - 0.00% 47.16% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 4.03%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.53% 6.87% 8.03% 1.08% 1.46% -0.91% 4.69% -
ROE 4.95% 8.77% 10.13% 0.88% 1.10% -1.10% 3.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 234.23 219.62 219.17 213.46 173.46 133.09 127.62 49.84%
EPS 8.56 15.52 17.52 1.34 1.76 -1.80 5.80 29.59%
DPS 0.00 4.50 2.67 0.00 0.00 4.50 2.67 -
NAPS 1.73 1.77 1.73 1.52 1.59 1.61 1.63 4.04%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 229.55 215.23 214.79 209.19 169.99 130.43 125.09 49.83%
EPS 8.38 15.21 17.17 1.31 1.71 -1.73 5.54 31.73%
DPS 0.00 4.41 2.61 0.00 0.00 4.41 2.61 -
NAPS 1.6954 1.7346 1.6954 1.4896 1.5582 1.5778 1.5976 4.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.695 0.685 0.66 0.615 0.665 0.695 0.73 -
P/RPS 0.30 0.31 0.30 0.29 0.38 0.52 0.57 -34.78%
P/EPS 8.12 4.41 3.77 45.98 38.06 -39.36 12.91 -26.56%
EY 12.31 22.66 26.54 2.17 2.63 -2.54 7.75 36.09%
DY 0.00 6.57 4.04 0.00 0.00 6.47 3.65 -
P/NAPS 0.40 0.39 0.38 0.40 0.42 0.43 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 28/05/21 -
Price 0.68 0.72 0.77 0.615 0.645 0.715 0.705 -
P/RPS 0.29 0.33 0.35 0.29 0.37 0.54 0.55 -34.70%
P/EPS 7.95 4.64 4.40 45.98 36.91 -40.49 12.47 -25.90%
EY 12.58 21.56 22.75 2.17 2.71 -2.47 8.02 34.96%
DY 0.00 6.25 3.46 0.00 0.00 6.29 3.78 -
P/NAPS 0.39 0.41 0.45 0.40 0.41 0.44 0.43 -6.29%

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