[YTLPOWR] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 124.74%
YoY- -53.96%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,445,744 4,744,466 3,513,471 2,502,830 2,959,509 2,803,430 2,578,396 13.26%
PBT 1,031,487 224,898 100,349 108,857 107,714 190,743 212,868 30.06%
Tax -181,187 -57,270 -49,017 -30,981 -37,630 -40,345 -57,737 20.98%
NP 850,300 167,628 51,332 77,876 70,084 150,398 155,131 32.76%
-
NP to SH 847,907 173,282 35,395 76,883 67,357 126,275 132,448 36.24%
-
Tax Rate 17.57% 25.46% 48.85% 28.46% 34.94% 21.15% 27.12% -
Total Cost 4,595,444 4,576,838 3,462,139 2,424,954 2,889,425 2,653,032 2,423,265 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 4.78% 1.24% 0.27% 0.63% 0.55% 0.95% 0.98% -
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 67.21 58.56 43.36 32.61 38.56 36.32 33.29 12.41%
EPS 10.47 2.14 0.44 1.00 0.88 1.64 1.71 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 65.87 57.39 42.50 30.27 35.80 33.91 31.19 13.26%
EPS 10.26 2.10 0.43 0.93 0.81 1.53 1.60 36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1463 1.6955 1.5583 1.4669 1.4762 1.6154 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 3.05 1.19 1.53 2.04 1.92 2.97 4.12 -4.88%
P/EPS 19.59 32.50 152.22 66.39 84.32 66.02 80.12 -20.91%
EY 5.10 3.08 0.66 1.51 1.19 1.51 1.25 26.39%
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 3.42 1.16 1.49 2.15 1.82 2.64 3.66 -1.12%
P/EPS 21.98 31.79 147.64 69.88 79.76 58.69 71.35 -17.81%
EY 4.55 3.15 0.68 1.43 1.25 1.70 1.40 21.69%
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