[YTLPOWR] QoQ Cumulative 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- 124.74%
YoY- -53.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative 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 13,318,140 8,647,348 3,513,471 10,782,762 7,755,859 5,119,382 129.98%
PBT 1,396,434 1,213,581 176,547 100,349 636,457 484,011 315,437 170.34%
Tax -173,614 -143,581 -83,210 -49,017 -735,116 -120,460 -81,565 65.69%
NP 1,222,820 1,070,000 93,337 51,332 -98,659 363,551 233,872 202.16%
-
NP to SH 1,257,591 1,064,418 54,187 35,395 -143,065 343,630 231,436 210.04%
-
Tax Rate 12.43% 11.83% 47.13% 48.85% 115.50% 24.89% 25.86% -
Total Cost 16,571,080 12,248,140 8,554,011 3,462,139 10,881,421 7,392,308 4,885,510 126.25%
-
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 364,596 162,043 - - 364,597 162,063 - -
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% 7.59% 0.44% 0.27% -1.10% 2.60% 1.88% -
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 219.62 164.38 106.73 43.36 133.09 95.71 64.61 126.57%
EPS 15.52 13.14 0.67 0.44 -1.80 4.35 2.97 202.04%
DPS 4.50 2.00 0.00 0.00 4.50 2.00 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 217.27 162.62 105.59 42.90 131.66 94.70 62.51 129.98%
EPS 15.36 13.00 0.66 0.43 -1.75 4.20 2.83 209.80%
DPS 4.45 1.98 0.00 0.00 4.45 1.98 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 0.40 0.58 1.53 0.52 0.76 1.15 -58.37%
P/EPS 4.41 5.02 91.96 152.22 -39.36 17.21 25.51 -69.06%
EY 22.66 19.91 1.09 0.66 -2.54 5.81 3.92 223.13%
DY 6.57 3.03 0.00 0.00 6.47 2.74 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 0.47 0.58 1.49 0.54 0.74 1.12 -55.82%
P/EPS 4.64 5.86 91.96 147.64 -40.49 16.62 24.82 -67.40%
EY 21.56 17.06 1.09 0.68 -2.47 6.02 4.03 206.82%
DY 6.25 2.60 0.00 0.00 6.29 2.84 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