[YTLPOWR] QoQ TTM 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- -29.0%
YoY- -349.06%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 17,843,861 16,345,043 14,310,728 11,793,403 10,782,762 10,080,515 10,034,511 46.93%
PBT 1,400,787 1,366,027 497,567 627,949 636,457 582,001 529,072 91.72%
Tax -173,614 -758,237 -736,761 -753,152 -735,116 -313,592 -309,291 -32.02%
NP 1,227,173 607,790 -239,194 -125,203 -98,659 268,409 219,781 215.72%
-
NP to SH 1,257,591 577,723 -320,314 -184,553 -143,065 199,787 158,393 299.50%
-
Tax Rate 12.39% 55.51% 148.07% 119.94% 115.50% 53.88% 58.46% -
Total Cost 16,616,688 15,737,253 14,549,922 11,918,606 10,881,421 9,812,106 9,814,730 42.18%
-
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 364,596 364,597 364,617 364,617 364,617 162,063 - -
Div Payout % 28.99% 63.11% 0.00% 0.00% 0.00% 81.12% - -
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 6.88% 3.72% -1.67% -1.06% -0.91% 2.66% 2.19% -
ROE 8.77% 4.12% -2.60% -1.43% -1.10% 1.51% 1.29% -
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 220.24 201.74 176.63 145.56 133.09 124.40 126.64 44.76%
EPS 15.52 7.13 -3.95 -2.28 -1.77 2.47 2.00 293.43%
DPS 4.50 4.50 4.50 4.50 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 217.88 199.58 174.74 144.00 131.66 123.09 122.53 46.92%
EPS 15.36 7.05 -3.91 -2.25 -1.75 2.44 1.93 300.13%
DPS 4.45 4.45 4.45 4.45 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 0.33 0.35 0.46 0.52 0.59 0.59 -34.96%
P/EPS 4.41 9.26 -15.56 -29.19 -39.36 29.61 37.27 -75.99%
EY 22.66 10.80 -6.43 -3.43 -2.54 3.38 2.68 316.65%
DY 6.57 6.82 7.32 6.77 6.48 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 0.38 0.35 0.44 0.54 0.57 0.57 -30.60%
P/EPS 4.64 10.80 -15.56 -28.32 -40.49 28.59 36.27 -74.70%
EY 21.56 9.26 -6.43 -3.53 -2.47 3.50 2.76 295.17%
DY 6.25 5.84 7.32 6.98 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