[YTLPOWR] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1.02%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 21,305,530 19,739,606 17,757,520 10,341,145 11,127,476 11,491,144 10,412,352 12.66%
PBT 3,833,958 1,454,982 1,618,108 645,348 434,384 649,425 877,781 27.82%
Tax -644,729 -300,341 -191,441 -160,613 -140,057 -128,054 -230,525 18.67%
NP 3,189,229 1,154,641 1,426,666 484,734 294,326 521,370 647,256 30.41%
-
NP to SH 3,188,953 1,188,988 1,419,224 458,173 277,888 412,432 551,950 33.91%
-
Tax Rate 16.82% 20.64% 11.83% 24.89% 32.24% 19.72% 26.26% -
Total Cost 18,116,301 18,584,965 16,330,853 9,856,410 10,833,149 10,969,773 9,765,096 10.83%
-
Net Worth 19,446,478 14,907,963 14,016,730 13,208,163 11,819,963 12,664,249 12,686,124 7.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 324,107 270,071 216,057 216,084 - - - -
Div Payout % 10.16% 22.71% 15.22% 47.16% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 19,446,478 14,907,963 14,016,730 13,208,163 11,819,963 12,664,249 12,686,124 7.37%
NOSH 8,159,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,129 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.97% 5.85% 8.03% 4.69% 2.65% 4.54% 6.22% -
ROE 16.40% 7.98% 10.13% 3.47% 2.35% 3.26% 4.35% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 262.94 243.63 219.17 127.62 144.98 149.72 131.32 12.25%
EPS 39.36 14.68 17.52 5.80 3.63 5.36 7.03 33.22%
DPS 4.00 3.33 2.67 2.67 0.00 0.00 0.00 -
NAPS 2.40 1.84 1.73 1.63 1.54 1.65 1.60 6.98%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 257.71 238.77 214.79 125.09 134.60 139.00 125.95 12.66%
EPS 38.57 14.38 17.17 5.54 3.36 4.99 6.68 33.90%
DPS 3.92 3.27 2.61 2.61 0.00 0.00 0.00 -
NAPS 2.3522 1.8033 1.6955 1.5977 1.4297 1.5319 1.5345 7.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.87 0.925 0.66 0.73 0.61 0.86 1.02 -
P/RPS 1.47 0.38 0.30 0.57 0.42 0.57 0.78 11.12%
P/EPS 9.83 6.30 3.77 12.91 16.85 16.00 14.65 -6.42%
EY 10.17 15.86 26.54 7.75 5.94 6.25 6.82 6.87%
DY 1.03 3.60 4.04 3.65 0.00 0.00 0.00 -
P/NAPS 1.61 0.50 0.38 0.45 0.40 0.52 0.64 16.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 26/05/22 28/05/21 16/06/20 31/05/19 24/05/18 -
Price 5.38 1.15 0.77 0.705 0.695 0.845 0.75 -
P/RPS 2.05 0.47 0.35 0.55 0.48 0.56 0.57 23.75%
P/EPS 13.67 7.84 4.40 12.47 19.20 15.73 10.77 4.05%
EY 7.32 12.76 22.75 8.02 5.21 6.36 9.28 -3.87%
DY 0.74 2.90 3.46 3.78 0.00 0.00 0.00 -
P/NAPS 2.24 0.63 0.45 0.43 0.45 0.51 0.47 29.69%

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