[YTLPOWR] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 113.76%
YoY- -60.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,793,403 10,782,762 10,080,515 10,034,511 10,213,584 10,670,263 11,404,326 2.25%
PBT 627,949 636,457 582,001 529,072 424,921 423,778 572,410 6.36%
Tax -753,152 -735,116 -313,592 -309,291 -291,526 -298,175 -154,883 186.74%
NP -125,203 -98,659 268,409 219,781 133,395 125,603 417,527 -
-
NP to SH -184,553 -143,065 199,787 158,393 74,099 64,573 358,571 -
-
Tax Rate 119.94% 115.50% 53.88% 58.46% 68.61% 70.36% 27.06% -
Total Cost 11,918,606 10,881,421 9,812,106 9,814,730 10,080,189 10,544,660 10,986,799 5.57%
-
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 364,617 364,617 162,063 - - - 383,765 -3.35%
Div Payout % 0.00% 0.00% 81.12% - - - 107.03% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.06% -0.91% 2.66% 2.19% 1.31% 1.18% 3.66% -
ROE -1.43% -1.10% 1.51% 1.29% 0.61% 0.54% 3.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 145.56 133.09 124.40 126.64 133.07 139.02 148.58 -1.35%
EPS -2.28 -1.77 2.47 2.00 0.97 0.84 4.67 -
DPS 4.50 4.50 2.00 0.00 0.00 0.00 5.00 -6.77%
NAPS 1.59 1.61 1.63 1.55 1.58 1.56 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 144.12 131.77 123.19 122.63 124.82 130.40 139.37 2.25%
EPS -2.26 -1.75 2.44 1.94 0.91 0.79 4.38 -
DPS 4.46 4.46 1.98 0.00 0.00 0.00 4.69 -3.29%
NAPS 1.5743 1.5941 1.6141 1.5009 1.482 1.4632 1.4445 5.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.665 0.695 0.73 0.745 0.665 0.67 0.61 -
P/RPS 0.46 0.52 0.59 0.59 0.50 0.48 0.41 7.96%
P/EPS -29.19 -39.36 29.61 37.27 68.88 79.64 13.06 -
EY -3.43 -2.54 3.38 2.68 1.45 1.26 7.66 -
DY 6.77 6.48 2.74 0.00 0.00 0.00 8.20 -11.98%
P/NAPS 0.42 0.43 0.45 0.48 0.42 0.43 0.40 3.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 08/09/21 28/05/21 25/02/21 26/11/20 28/08/20 16/06/20 -
Price 0.645 0.715 0.705 0.725 0.70 0.69 0.695 -
P/RPS 0.44 0.54 0.57 0.57 0.53 0.50 0.47 -4.29%
P/EPS -28.32 -40.49 28.59 36.27 72.51 82.02 14.88 -
EY -3.53 -2.47 3.50 2.76 1.38 1.22 6.72 -
DY 6.98 6.29 2.84 0.00 0.00 0.00 7.19 -1.95%
P/NAPS 0.41 0.44 0.43 0.47 0.44 0.44 0.45 -6.01%

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