[YTLPOWR] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 280.36%
YoY- 189.17%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 18,643,758 19,074,856 17,843,861 16,345,043 14,310,728 11,793,403 10,782,762 43.91%
PBT 1,705,080 1,525,336 1,400,787 1,366,027 497,567 627,949 636,457 92.54%
Tax -212,904 -181,867 -173,614 -758,237 -736,761 -753,152 -735,116 -56.12%
NP 1,492,176 1,343,469 1,227,173 607,790 -239,194 -125,203 -98,659 -
-
NP to SH 1,575,508 1,395,478 1,257,591 577,723 -320,314 -184,553 -143,065 -
-
Tax Rate 12.49% 11.92% 12.39% 55.51% 148.07% 119.94% 115.50% -
Total Cost 17,151,582 17,731,387 16,616,688 15,737,253 14,549,922 11,918,606 10,881,421 35.32%
-
Net Worth 14,178,769 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 5.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 364,596 364,596 364,596 364,597 364,617 364,617 364,617 -0.00%
Div Payout % 23.14% 26.13% 28.99% 63.11% 0.00% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 14,178,769 14,016,728 14,340,814 14,016,730 12,315,276 12,882,429 13,044,472 5.70%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.00% 7.04% 6.88% 3.72% -1.67% -1.06% -0.91% -
ROE 11.11% 9.96% 8.77% 4.12% -2.60% -1.43% -1.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 230.11 235.43 220.24 201.74 176.63 145.56 133.09 43.91%
EPS 19.45 17.22 15.52 7.13 -3.95 -2.28 -1.77 -
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 1.75 1.73 1.77 1.73 1.52 1.59 1.61 5.70%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 227.65 232.91 217.88 199.58 174.74 144.00 131.66 43.91%
EPS 19.24 17.04 15.36 7.05 -3.91 -2.25 -1.75 -
DPS 4.45 4.45 4.45 4.45 4.45 4.45 4.45 0.00%
NAPS 1.7313 1.7115 1.7511 1.7115 1.5038 1.573 1.5928 5.69%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.715 0.695 0.685 0.66 0.615 0.665 0.695 -
P/RPS 0.31 0.30 0.31 0.33 0.35 0.46 0.52 -29.09%
P/EPS 3.68 4.04 4.41 9.26 -15.56 -29.19 -39.36 -
EY 27.20 24.78 22.66 10.80 -6.43 -3.43 -2.54 -
DY 6.29 6.47 6.57 6.82 7.32 6.77 6.48 -1.95%
P/NAPS 0.41 0.40 0.39 0.38 0.40 0.42 0.43 -3.11%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 -
Price 0.735 0.68 0.72 0.77 0.615 0.645 0.715 -
P/RPS 0.32 0.29 0.33 0.38 0.35 0.44 0.54 -29.38%
P/EPS 3.78 3.95 4.64 10.80 -15.56 -28.32 -40.49 -
EY 26.46 25.33 21.56 9.26 -6.43 -3.53 -2.47 -
DY 6.12 6.62 6.25 5.84 7.32 6.98 6.29 -1.80%
P/NAPS 0.42 0.39 0.41 0.45 0.40 0.41 0.44 -3.04%

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