[YTLPOWR] QoQ Cumulative 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- 114.74%
YoY- 586.7%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 5,445,744 21,892,529 14,804,705 9,447,245 4,744,466 17,793,900 13,318,140 -44.87%
PBT 1,031,487 2,443,215 1,091,237 480,840 224,898 1,396,434 1,213,581 -10.26%
Tax -181,187 -416,818 -225,256 -122,500 -57,270 -173,614 -143,581 16.75%
NP 850,300 2,026,397 865,981 358,340 167,628 1,222,820 1,070,000 -14.19%
-
NP to SH 847,907 2,021,959 891,741 372,104 173,282 1,257,591 1,064,418 -14.05%
-
Tax Rate 17.57% 17.06% 20.64% 25.48% 25.46% 12.43% 11.83% -
Total Cost 4,595,444 19,866,132 13,938,724 9,088,905 4,576,838 16,571,080 12,248,140 -47.94%
-
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 - 486,129 202,553 - - 364,596 162,043 -
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 4.78% 12.06% 5.98% 2.62% 1.24% 8.77% 7.59% -
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 67.21 270.21 182.73 116.60 58.56 219.62 164.38 -44.88%
EPS 10.47 24.96 11.01 4.59 2.14 15.52 13.14 -14.04%
DPS 0.00 6.00 2.50 0.00 0.00 4.50 2.00 -
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 65.87 264.81 179.08 114.27 57.39 215.23 161.10 -44.88%
EPS 10.26 24.46 10.79 4.50 2.10 15.21 12.88 -14.05%
DPS 0.00 5.88 2.45 0.00 0.00 4.41 1.96 -
NAPS 2.1463 2.0287 1.8033 1.7151 1.6955 1.7347 1.6955 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 3.05 0.48 0.51 0.61 1.19 0.31 0.40 286.92%
P/EPS 19.59 5.21 8.40 15.57 32.50 4.41 5.02 147.66%
EY 5.10 19.20 11.90 6.42 3.08 22.66 19.91 -59.63%
DY 0.00 4.62 2.70 0.00 0.00 6.57 3.03 -
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 3.42 0.65 0.63 0.63 1.16 0.33 0.47 275.05%
P/EPS 21.98 7.01 10.45 16.00 31.79 4.64 5.86 141.21%
EY 4.55 14.26 9.57 6.25 3.15 21.56 17.06 -58.53%
DY 0.00 3.43 2.17 0.00 0.00 6.25 2.60 -
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