[YTLPOWR] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 2.15%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 18,894,490 17,294,696 10,238,764 11,510,268 11,461,568 10,438,496 9,610,710 11.91%
PBT 961,680 353,094 630,874 420,286 639,522 880,366 857,452 1.92%
Tax -245,000 -166,420 -163,130 -140,898 -135,986 -240,728 -175,950 5.67%
NP 716,680 186,674 467,744 279,388 503,536 639,638 681,502 0.84%
-
NP to SH 744,208 108,374 462,872 275,232 396,098 537,890 626,608 2.90%
-
Tax Rate 25.48% 47.13% 25.86% 33.52% 21.26% 27.34% 20.52% -
Total Cost 18,177,810 17,108,022 9,771,020 11,230,880 10,958,032 9,798,858 8,929,208 12.57%
-
Net Worth 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 12,996,313 1.46%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 12,996,313 1.46%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,155,979 7,735,900 0.88%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.79% 1.08% 4.57% 2.43% 4.39% 6.13% 7.09% -
ROE 5.25% 0.88% 3.77% 2.26% 3.27% 4.20% 4.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 233.20 213.46 129.22 149.97 149.33 132.81 124.24 11.05%
EPS 9.18 1.34 5.94 3.58 5.14 6.88 8.10 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.52 1.55 1.59 1.58 1.63 1.68 0.68%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 230.90 211.35 125.13 140.66 140.07 127.57 117.45 11.91%
EPS 9.09 1.32 5.66 3.36 4.84 6.57 7.66 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7327 1.505 1.5009 1.4914 1.482 1.5656 1.5882 1.46%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.715 0.615 0.745 0.77 0.83 1.29 1.49 -
P/RPS 0.31 0.29 0.58 0.51 0.56 0.97 1.20 -20.18%
P/EPS 7.78 45.98 12.75 21.47 16.08 18.85 18.40 -13.35%
EY 12.85 2.17 7.84 4.66 6.22 5.31 5.44 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.48 0.48 0.53 0.79 0.89 -12.11%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 20/02/20 27/02/19 23/02/18 23/02/17 -
Price 0.735 0.615 0.725 0.72 0.91 1.20 1.51 -
P/RPS 0.32 0.29 0.56 0.48 0.61 0.90 1.22 -19.98%
P/EPS 8.00 45.98 12.41 20.08 17.63 17.53 18.64 -13.14%
EY 12.50 2.17 8.06 4.98 5.67 5.70 5.36 15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.47 0.45 0.58 0.74 0.90 -11.92%

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