[YTLPOWR] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 376.25%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 21,782,976 18,977,864 14,053,884 10,011,320 11,838,036 11,213,720 10,313,584 13.26%
PBT 4,125,948 899,592 401,396 435,428 430,856 762,972 851,472 30.06%
Tax -724,748 -229,080 -196,068 -123,924 -150,520 -161,380 -230,948 20.98%
NP 3,401,200 670,512 205,328 311,504 280,336 601,592 620,524 32.76%
-
NP to SH 3,391,628 693,128 141,580 307,532 269,428 505,100 529,792 36.24%
-
Tax Rate 17.57% 25.46% 48.85% 28.46% 34.94% 21.15% 27.12% -
Total Cost 18,381,776 18,307,352 13,848,556 9,699,816 11,557,700 10,612,128 9,693,060 11.24%
-
Net Worth 17,743,717 14,016,728 12,882,429 12,126,974 12,203,730 13,354,517 13,477,164 4.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 17,743,717 14,016,728 12,882,429 12,126,974 12,203,730 13,354,517 13,477,164 4.68%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 7,745,496 0.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.61% 3.53% 1.46% 3.11% 2.37% 5.36% 6.02% -
ROE 19.11% 4.95% 1.10% 2.54% 2.21% 3.78% 3.93% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.85 234.23 173.46 130.44 154.24 145.27 133.16 12.41%
EPS 41.88 8.56 1.76 4.00 3.52 6.56 6.84 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 1.73 1.59 1.58 1.59 1.73 1.74 3.90%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 263.48 229.55 169.99 121.10 143.19 135.64 124.75 13.26%
EPS 41.02 8.38 1.71 3.72 3.26 6.11 6.41 36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1463 1.6954 1.5582 1.4669 1.4761 1.6153 1.6302 4.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.05 0.695 0.665 0.665 0.74 1.08 1.37 -
P/RPS 0.76 0.30 0.38 0.51 0.48 0.74 1.03 -4.93%
P/EPS 4.90 8.12 38.06 16.60 21.08 16.51 20.03 -20.90%
EY 20.42 12.31 2.63 6.03 4.74 6.06 4.99 26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.40 0.42 0.42 0.47 0.62 0.79 2.93%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 23/11/18 22/11/17 -
Price 2.30 0.68 0.645 0.70 0.70 0.96 1.22 -
P/RPS 0.86 0.29 0.37 0.54 0.45 0.66 0.92 -1.11%
P/EPS 5.49 7.95 36.91 17.47 19.94 14.67 17.84 -17.82%
EY 18.20 12.58 2.71 5.72 5.01 6.82 5.61 21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.39 0.41 0.44 0.44 0.55 0.70 6.98%

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