[YTLPOWR] YoY 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- 101.02%
YoY- 119.98%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 5,373,559 4,702,779 5,133,877 2,616,552 2,795,625 2,927,354 2,640,852 12.56%
PBT 1,024,818 255,942 76,198 206,580 102,429 129,018 227,315 28.51%
Tax -164,662 -65,230 -34,193 -50,584 -32,819 -27,648 -62,627 17.47%
NP 860,156 190,712 42,005 155,996 69,610 101,370 164,688 31.70%
-
NP to SH 845,119 198,822 18,792 154,553 70,259 71,774 136,497 35.48%
-
Tax Rate 16.07% 25.49% 44.87% 24.49% 32.04% 21.43% 27.55% -
Total Cost 4,513,403 4,512,067 5,091,872 2,460,556 2,726,015 2,825,984 2,476,164 10.51%
-
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 16.01% 4.06% 0.82% 5.96% 2.49% 3.46% 6.24% -
ROE 4.62% 1.40% 0.15% 1.26% 0.58% 0.59% 1.07% -
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 66.32 58.04 63.36 33.02 36.42 38.14 33.60 11.99%
EPS 10.43 2.45 0.23 1.95 0.92 0.94 1.74 34.76%
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 65.00 56.88 62.10 31.65 33.82 35.41 31.94 12.56%
EPS 10.22 2.40 0.23 1.87 0.85 0.87 1.65 35.49%
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 3.83 1.23 0.97 2.26 2.11 2.18 3.84 -0.04%
P/EPS 24.35 29.14 265.16 38.19 84.12 88.76 74.28 -16.95%
EY 4.11 3.43 0.38 2.62 1.19 1.13 1.35 20.37%
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 5.70 1.27 0.97 2.20 1.98 2.39 3.57 8.10%
P/EPS 36.24 29.95 265.16 37.17 78.65 97.31 69.10 -10.19%
EY 2.76 3.34 0.38 2.69 1.27 1.03 1.45 11.31%
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