[YTLPOWR] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 23.97%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 22,558,282 22,320,515 23,066,972 23,264,587 22,593,807 21,892,529 19,330,426 10.81%
PBT 3,747,917 4,114,624 4,227,447 4,018,680 3,249,804 2,443,215 1,278,443 104.43%
Tax -577,243 -604,292 -675,109 -640,167 -540,735 -416,818 -255,289 72.01%
NP 3,170,674 3,510,332 3,552,338 3,378,513 2,709,069 2,026,397 1,023,154 112.11%
-
NP to SH 3,086,806 3,464,115 3,521,933 3,342,881 2,696,584 2,021,959 1,084,914 100.40%
-
Tax Rate 15.40% 14.69% 15.97% 15.93% 16.64% 17.06% 19.97% -
Total Cost 19,387,608 18,810,183 19,514,634 19,886,074 19,884,738 19,866,132 18,307,272 3.88%
-
Net Worth 18,692,743 19,965,246 19,446,478 18,310,867 17,743,717 16,771,458 14,907,963 16.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 569,044 569,044 526,656 486,129 486,129 486,129 405,107 25.34%
Div Payout % 18.43% 16.43% 14.95% 14.54% 18.03% 24.04% 37.34% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 18,692,743 19,965,246 19,446,478 18,310,867 17,743,717 16,771,458 14,907,963 16.23%
NOSH 8,198,571 8,251,917 8,159,208 8,158,208 8,158,208 8,158,208 8,158,208 0.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.06% 15.73% 15.40% 14.52% 11.99% 9.26% 5.29% -
ROE 16.51% 17.35% 18.11% 18.26% 15.20% 12.06% 7.28% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 275.15 273.90 284.68 287.14 278.86 270.21 238.58 9.94%
EPS 37.65 42.51 43.47 41.26 33.28 24.96 13.39 98.84%
DPS 7.00 7.00 6.50 6.00 6.00 6.00 5.00 25.06%
NAPS 2.28 2.45 2.40 2.26 2.19 2.07 1.84 15.32%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 272.86 269.99 279.01 281.41 273.29 264.81 233.82 10.81%
EPS 37.34 41.90 42.60 40.44 32.62 24.46 13.12 100.44%
DPS 6.88 6.88 6.37 5.88 5.88 5.88 4.90 25.31%
NAPS 2.261 2.415 2.3522 2.2149 2.1463 2.0287 1.8032 16.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.66 4.82 3.87 2.54 2.05 1.30 0.925 -
P/RPS 1.33 1.76 1.36 0.88 0.74 0.48 0.39 126.05%
P/EPS 9.72 11.34 8.90 6.16 6.16 5.21 6.91 25.46%
EY 10.29 8.82 11.23 16.24 16.24 19.20 14.48 -20.31%
DY 1.91 1.45 1.68 2.36 2.93 4.62 5.41 -49.95%
P/NAPS 1.61 1.97 1.61 1.12 0.94 0.63 0.50 117.59%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 21/08/24 23/05/24 22/02/24 23/11/23 24/08/23 25/05/23 -
Price 3.20 3.75 5.38 3.78 2.30 1.75 1.15 -
P/RPS 1.16 1.37 1.89 1.32 0.82 0.65 0.48 79.79%
P/EPS 8.50 8.82 12.38 9.16 6.91 7.01 8.59 -0.69%
EY 11.77 11.34 8.08 10.92 14.47 14.26 11.64 0.74%
DY 2.19 1.87 1.21 1.59 2.61 3.43 4.35 -36.63%
P/NAPS 1.40 1.53 2.24 1.67 1.05 0.85 0.63 70.04%

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