[YTLPOWR] YoY Cumulative 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- 48.48%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 15,979,148 14,804,705 13,318,140 7,755,859 8,345,607 8,618,358 7,809,264 12.66%
PBT 2,875,469 1,091,237 1,213,581 484,011 325,788 487,069 658,336 27.82%
Tax -483,547 -225,256 -143,581 -120,460 -105,043 -96,041 -172,894 18.67%
NP 2,391,922 865,981 1,070,000 363,551 220,745 391,028 485,442 30.41%
-
NP to SH 2,391,715 891,741 1,064,418 343,630 208,416 309,324 413,963 33.91%
-
Tax Rate 16.82% 20.64% 11.83% 24.89% 32.24% 19.72% 26.26% -
Total Cost 13,587,226 13,938,724 12,248,140 7,392,308 8,124,862 8,227,330 7,323,822 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 243,080 202,553 162,043 162,063 - - - -
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 12.30% 5.98% 7.59% 2.60% 1.76% 2.44% 3.26% -
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 197.21 182.73 164.38 95.71 108.73 112.29 98.49 12.25%
EPS 29.52 11.01 13.14 4.35 2.72 4.02 5.27 33.23%
DPS 3.00 2.50 2.00 2.00 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 193.28 179.08 161.09 93.81 100.95 104.25 94.46 12.66%
EPS 28.93 10.79 12.88 4.16 2.52 3.74 5.01 33.90%
DPS 2.94 2.45 1.96 1.96 0.00 0.00 0.00 -
NAPS 2.3522 1.8032 1.6954 1.5976 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 1.96 0.51 0.40 0.76 0.56 0.77 1.04 11.12%
P/EPS 13.11 8.40 5.02 17.21 22.46 21.34 19.54 -6.42%
EY 7.63 11.90 19.91 5.81 4.45 4.69 5.12 6.86%
DY 0.78 2.70 3.03 2.74 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 2.73 0.63 0.47 0.74 0.64 0.75 0.76 23.72%
P/EPS 18.23 10.45 5.86 16.62 25.59 20.97 14.37 4.04%
EY 5.49 9.57 17.06 6.02 3.91 4.77 6.96 -3.87%
DY 0.56 2.17 2.60 2.84 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