[YTLPOWR] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -31.14%
YoY- 87.79%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 23,264,587 22,593,807 21,892,529 19,330,426 18,643,758 19,074,856 17,843,861 19.28%
PBT 4,018,680 3,249,804 2,443,215 1,278,443 1,705,080 1,525,336 1,400,787 101.51%
Tax -640,167 -540,735 -416,818 -255,289 -212,904 -181,867 -173,614 138.10%
NP 3,378,513 2,709,069 2,026,397 1,023,154 1,492,176 1,343,469 1,227,173 96.07%
-
NP to SH 3,342,881 2,696,584 2,021,959 1,084,914 1,575,508 1,395,478 1,257,591 91.54%
-
Tax Rate 15.93% 16.64% 17.06% 19.97% 12.49% 11.92% 12.39% -
Total Cost 19,886,074 19,884,738 19,866,132 18,307,272 17,151,582 17,731,387 16,616,688 12.68%
-
Net Worth 18,310,867 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 17.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 486,129 486,129 486,129 405,107 364,596 364,596 364,596 21.07%
Div Payout % 14.54% 18.03% 24.04% 37.34% 23.14% 26.13% 28.99% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 18,310,867 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 17.64%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.52% 11.99% 9.26% 5.29% 8.00% 7.04% 6.88% -
ROE 18.26% 15.20% 12.06% 7.28% 11.11% 9.96% 8.77% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 287.14 278.86 270.21 238.58 230.11 235.43 220.24 19.28%
EPS 41.26 33.28 24.96 13.39 19.45 17.22 15.52 91.56%
DPS 6.00 6.00 6.00 5.00 4.50 4.50 4.50 21.07%
NAPS 2.26 2.19 2.07 1.84 1.75 1.73 1.77 17.64%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 281.41 273.29 264.81 233.82 225.51 230.73 215.84 19.28%
EPS 40.44 32.62 24.46 13.12 19.06 16.88 15.21 91.57%
DPS 5.88 5.88 5.88 4.90 4.41 4.41 4.41 21.07%
NAPS 2.2149 2.1463 2.0287 1.8033 1.7151 1.6955 1.7347 17.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.54 2.05 1.30 0.925 0.715 0.695 0.685 -
P/RPS 0.88 0.74 0.48 0.39 0.31 0.30 0.31 100.10%
P/EPS 6.16 6.16 5.21 6.91 3.68 4.04 4.41 24.88%
EY 16.24 16.24 19.20 14.48 27.20 24.78 22.66 -19.86%
DY 2.36 2.93 4.62 5.41 6.29 6.47 6.57 -49.37%
P/NAPS 1.12 0.94 0.63 0.50 0.41 0.40 0.39 101.65%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 -
Price 3.78 2.30 1.75 1.15 0.735 0.68 0.72 -
P/RPS 1.32 0.82 0.65 0.48 0.32 0.29 0.33 151.34%
P/EPS 9.16 6.91 7.01 8.59 3.78 3.95 4.64 57.17%
EY 10.92 14.47 14.26 11.64 26.46 25.33 21.56 -36.38%
DY 1.59 2.61 3.43 4.35 6.12 6.62 6.25 -59.75%
P/NAPS 1.67 1.05 0.85 0.63 0.42 0.39 0.41 154.39%

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