[YTLPOWR] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 7.37%
YoY- 586.7%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 21,782,976 21,892,529 19,739,606 18,894,490 18,977,864 17,793,900 17,757,520 14.57%
PBT 4,125,948 2,443,215 1,454,982 961,680 899,592 1,396,434 1,618,108 86.53%
Tax -724,748 -416,818 -300,341 -245,000 -229,080 -173,614 -191,441 142.70%
NP 3,401,200 2,026,397 1,154,641 716,680 670,512 1,222,820 1,426,666 78.36%
-
NP to SH 3,391,628 2,021,959 1,188,988 744,208 693,128 1,257,591 1,419,224 78.65%
-
Tax Rate 17.57% 17.06% 20.64% 25.48% 25.46% 12.43% 11.83% -
Total Cost 18,381,776 19,866,132 18,584,965 18,177,810 18,307,352 16,571,080 16,330,853 8.19%
-
Net Worth 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 14,016,730 17.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 486,129 270,071 - - 364,596 216,057 -
Div Payout % - 24.04% 22.71% - - 28.99% 15.22% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 14,016,730 17.00%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.61% 9.26% 5.85% 3.79% 3.53% 6.87% 8.03% -
ROE 19.11% 12.06% 7.98% 5.25% 4.95% 8.77% 10.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 268.85 270.21 243.63 233.20 234.23 219.62 219.17 14.57%
EPS 41.88 24.96 14.68 9.18 8.56 15.52 17.52 78.68%
DPS 0.00 6.00 3.33 0.00 0.00 4.50 2.67 -
NAPS 2.19 2.07 1.84 1.75 1.73 1.77 1.73 17.00%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 265.98 267.32 241.03 230.71 231.73 217.27 216.83 14.57%
EPS 41.41 24.69 14.52 9.09 8.46 15.36 17.33 78.63%
DPS 0.00 5.94 3.30 0.00 0.00 4.45 2.64 -
NAPS 2.1666 2.0479 1.8203 1.7313 1.7115 1.7511 1.7115 17.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.05 1.30 0.925 0.715 0.695 0.685 0.66 -
P/RPS 0.76 0.48 0.38 0.31 0.30 0.31 0.30 85.73%
P/EPS 4.90 5.21 6.30 7.78 8.12 4.41 3.77 19.07%
EY 20.42 19.20 15.86 12.85 12.31 22.66 26.54 -16.02%
DY 0.00 4.62 3.60 0.00 0.00 6.57 4.04 -
P/NAPS 0.94 0.63 0.50 0.41 0.40 0.39 0.38 82.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 -
Price 2.30 1.75 1.15 0.735 0.68 0.72 0.77 -
P/RPS 0.86 0.65 0.47 0.32 0.29 0.33 0.35 81.99%
P/EPS 5.49 7.01 7.84 8.00 7.95 4.64 4.40 15.88%
EY 18.20 14.26 12.76 12.50 12.58 21.56 22.75 -13.81%
DY 0.00 3.43 2.90 0.00 0.00 6.25 3.46 -
P/NAPS 1.05 0.85 0.63 0.42 0.39 0.41 0.45 75.83%

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