[YTLPOWR] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -73.56%
YoY- -302.23%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 19,074,856 17,843,861 16,345,043 14,310,728 11,793,403 10,782,762 10,080,515 52.92%
PBT 1,525,336 1,400,787 1,366,027 497,567 627,949 636,457 582,001 89.97%
Tax -181,867 -173,614 -758,237 -736,761 -753,152 -735,116 -313,592 -30.43%
NP 1,343,469 1,227,173 607,790 -239,194 -125,203 -98,659 268,409 192.32%
-
NP to SH 1,395,478 1,257,591 577,723 -320,314 -184,553 -143,065 199,787 264.96%
-
Tax Rate 11.92% 12.39% 55.51% 148.07% 119.94% 115.50% 53.88% -
Total Cost 17,731,387 16,616,688 15,737,253 14,549,922 11,918,606 10,881,421 9,812,106 48.30%
-
Net Worth 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 4.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 364,596 364,596 364,597 364,617 364,617 364,617 162,063 71.60%
Div Payout % 26.13% 28.99% 63.11% 0.00% 0.00% 0.00% 81.12% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 13,208,163 4.03%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.04% 6.88% 3.72% -1.67% -1.06% -0.91% 2.66% -
ROE 9.96% 8.77% 4.12% -2.60% -1.43% -1.10% 1.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 235.43 220.24 201.74 176.63 145.56 133.09 124.40 52.94%
EPS 17.22 15.52 7.13 -3.95 -2.28 -1.77 2.47 264.51%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 2.00 71.62%
NAPS 1.73 1.77 1.73 1.52 1.59 1.61 1.63 4.04%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 232.91 217.88 199.58 174.74 144.00 131.66 123.09 52.92%
EPS 17.04 15.36 7.05 -3.91 -2.25 -1.75 2.44 264.92%
DPS 4.45 4.45 4.45 4.45 4.45 4.45 1.98 71.49%
NAPS 1.7115 1.7511 1.7115 1.5038 1.573 1.5928 1.6128 4.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.695 0.685 0.66 0.615 0.665 0.695 0.73 -
P/RPS 0.30 0.31 0.33 0.35 0.46 0.52 0.59 -36.26%
P/EPS 4.04 4.41 9.26 -15.56 -29.19 -39.36 29.61 -73.46%
EY 24.78 22.66 10.80 -6.43 -3.43 -2.54 3.38 276.93%
DY 6.47 6.57 6.82 7.32 6.77 6.48 2.74 77.23%
P/NAPS 0.40 0.39 0.38 0.40 0.42 0.43 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 28/05/21 -
Price 0.68 0.72 0.77 0.615 0.645 0.715 0.705 -
P/RPS 0.29 0.33 0.38 0.35 0.44 0.54 0.57 -36.24%
P/EPS 3.95 4.64 10.80 -15.56 -28.32 -40.49 28.59 -73.24%
EY 25.33 21.56 9.26 -6.43 -3.53 -2.47 3.50 273.69%
DY 6.62 6.25 5.84 7.32 6.98 6.29 2.84 75.71%
P/NAPS 0.39 0.41 0.45 0.40 0.41 0.44 0.43 -6.29%

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