[YTLPOWR] QoQ TTM 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- 12.9%
YoY- 591.86%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 22,593,807 21,892,529 19,330,426 18,643,758 19,074,856 17,843,861 16,345,043 24.06%
PBT 3,249,804 2,443,215 1,278,443 1,705,080 1,525,336 1,400,787 1,366,027 78.11%
Tax -540,735 -416,818 -255,289 -212,904 -181,867 -173,614 -758,237 -20.16%
NP 2,709,069 2,026,397 1,023,154 1,492,176 1,343,469 1,227,173 607,790 170.59%
-
NP to SH 2,696,584 2,021,959 1,084,914 1,575,508 1,395,478 1,257,591 577,723 179.03%
-
Tax Rate 16.64% 17.06% 19.97% 12.49% 11.92% 12.39% 55.51% -
Total Cost 19,884,738 19,866,132 18,307,272 17,151,582 17,731,387 16,616,688 15,737,253 16.85%
-
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 486,129 486,129 405,107 364,596 364,596 364,596 364,597 21.12%
Div Payout % 18.03% 24.04% 37.34% 23.14% 26.13% 28.99% 63.11% -
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 11.99% 9.26% 5.29% 8.00% 7.04% 6.88% 3.72% -
ROE 15.20% 12.06% 7.28% 11.11% 9.96% 8.77% 4.12% -
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 278.86 270.21 238.58 230.11 235.43 220.24 201.74 24.06%
EPS 33.28 24.96 13.39 19.45 17.22 15.52 7.13 179.03%
DPS 6.00 6.00 5.00 4.50 4.50 4.50 4.50 21.12%
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 275.88 267.32 236.03 227.65 232.91 217.88 199.58 24.06%
EPS 32.93 24.69 13.25 19.24 17.04 15.36 7.05 179.16%
DPS 5.94 5.94 4.95 4.45 4.45 4.45 4.45 21.21%
NAPS 2.1666 2.0479 1.8203 1.7313 1.7115 1.7511 1.7115 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 0.74 0.48 0.39 0.31 0.30 0.31 0.33 71.23%
P/EPS 6.16 5.21 6.91 3.68 4.04 4.41 9.26 -23.77%
EY 16.24 19.20 14.48 27.20 24.78 22.66 10.80 31.22%
DY 2.93 4.62 5.41 6.29 6.47 6.57 6.82 -43.03%
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 0.82 0.65 0.48 0.32 0.29 0.33 0.38 66.91%
P/EPS 6.91 7.01 8.59 3.78 3.95 4.64 10.80 -25.72%
EY 14.47 14.26 11.64 26.46 25.33 21.56 9.26 34.62%
DY 2.61 3.43 4.35 6.12 6.62 6.25 5.84 -41.51%
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