[YTLPOWR] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 50.51%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 21,638,606 18,894,490 17,294,696 10,238,764 11,510,268 11,461,568 10,438,496 12.91%
PBT 4,112,610 961,680 353,094 630,874 420,286 639,522 880,366 29.27%
Tax -691,698 -245,000 -166,420 -163,130 -140,898 -135,986 -240,728 19.22%
NP 3,420,912 716,680 186,674 467,744 279,388 503,536 639,638 32.22%
-
NP to SH 3,386,052 744,208 108,374 462,872 275,232 396,098 537,890 35.86%
-
Tax Rate 16.82% 25.48% 47.13% 25.86% 33.52% 21.26% 27.34% -
Total Cost 18,217,694 18,177,810 17,108,022 9,771,020 11,230,880 10,958,032 9,798,858 10.88%
-
Net Worth 18,310,867 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 6.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 18,310,867 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 6.13%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,155,979 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.81% 3.79% 1.08% 4.57% 2.43% 4.39% 6.13% -
ROE 18.49% 5.25% 0.88% 3.77% 2.26% 3.27% 4.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 267.07 233.20 213.46 129.22 149.97 149.33 132.81 12.34%
EPS 41.80 9.18 1.34 5.94 3.58 5.14 6.88 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.75 1.52 1.55 1.59 1.58 1.63 5.59%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 261.74 228.55 209.20 123.85 139.23 138.64 126.26 12.91%
EPS 40.96 9.00 1.31 5.60 3.33 4.79 6.51 35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2149 1.7151 1.4896 1.4856 1.4762 1.4669 1.5496 6.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.54 0.715 0.615 0.745 0.77 0.83 1.29 -
P/RPS 0.95 0.31 0.29 0.58 0.51 0.56 0.97 -0.34%
P/EPS 6.08 7.78 45.98 12.75 21.47 16.08 18.85 -17.17%
EY 16.45 12.85 2.17 7.84 4.66 6.22 5.31 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.41 0.40 0.48 0.48 0.53 0.79 5.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 24/02/22 25/02/21 20/02/20 27/02/19 23/02/18 -
Price 3.78 0.735 0.615 0.725 0.72 0.91 1.20 -
P/RPS 1.42 0.32 0.29 0.56 0.48 0.61 0.90 7.89%
P/EPS 9.04 8.00 45.98 12.41 20.08 17.63 17.53 -10.44%
EY 11.06 12.50 2.17 8.06 4.98 5.67 5.70 11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.42 0.40 0.47 0.45 0.58 0.74 14.52%

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