[YTLPOWR] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1.02%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 17,294,696 14,053,884 10,782,762 10,341,145 10,238,764 10,011,320 10,670,263 37.86%
PBT 353,094 401,396 636,457 645,348 630,874 435,428 423,778 -11.42%
Tax -166,420 -196,068 -735,116 -160,613 -163,130 -123,924 -298,175 -32.13%
NP 186,674 205,328 -98,659 484,734 467,744 311,504 125,603 30.13%
-
NP to SH 108,374 141,580 -143,065 458,173 462,872 307,532 64,573 41.09%
-
Tax Rate 47.13% 48.85% 115.50% 24.89% 25.86% 28.46% 70.36% -
Total Cost 17,108,022 13,848,556 10,881,421 9,856,410 9,771,020 9,699,816 10,544,660 37.95%
-
Net Worth 12,315,276 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 1.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 364,597 216,084 - - - -
Div Payout % - - 0.00% 47.16% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,315,276 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 1.88%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.08% 1.46% -0.91% 4.69% 4.57% 3.11% 1.18% -
ROE 0.88% 1.10% -1.10% 3.47% 3.77% 2.54% 0.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 213.46 173.46 133.09 127.62 129.22 130.44 139.02 32.99%
EPS 1.34 1.76 -1.80 5.80 5.94 4.00 0.84 36.41%
DPS 0.00 0.00 4.50 2.67 0.00 0.00 0.00 -
NAPS 1.52 1.59 1.61 1.63 1.55 1.58 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 211.35 171.75 131.77 126.38 125.13 122.35 130.40 37.85%
EPS 1.32 1.73 -1.75 5.60 5.66 3.76 0.79 40.67%
DPS 0.00 0.00 4.46 2.64 0.00 0.00 0.00 -
NAPS 1.505 1.5743 1.5941 1.6141 1.5009 1.482 1.4632 1.89%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.615 0.665 0.695 0.73 0.745 0.665 0.67 -
P/RPS 0.29 0.38 0.52 0.57 0.58 0.51 0.48 -28.46%
P/EPS 45.98 38.06 -39.36 12.91 12.75 16.60 79.64 -30.59%
EY 2.17 2.63 -2.54 7.75 7.84 6.03 1.26 43.53%
DY 0.00 0.00 6.47 3.65 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.45 0.48 0.42 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 08/09/21 28/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.615 0.645 0.715 0.705 0.725 0.70 0.69 -
P/RPS 0.29 0.37 0.54 0.55 0.56 0.54 0.50 -30.38%
P/EPS 45.98 36.91 -40.49 12.47 12.41 17.47 82.02 -31.94%
EY 2.17 2.71 -2.47 8.02 8.06 5.72 1.22 46.64%
DY 0.00 0.00 6.29 3.78 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.44 0.43 0.47 0.44 0.44 -6.14%

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