[YTLPOWR] YoY 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- -27.41%
YoY- 58.47%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
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 5,159,845 5,357,460 4,670,792 2,636,477 2,590,473 2,887,574 2,590,016 12.16%
PBT 819,164 610,397 1,037,034 168,574 115,645 167,308 218,153 24.64%
Tax -137,698 -102,756 -60,371 -38,895 -34,594 -28,048 -52,530 17.40%
NP 681,466 507,641 976,663 129,679 81,051 139,260 165,623 26.55%
-
NP to SH 698,689 519,637 1,010,231 112,194 70,800 111,275 145,018 29.92%
-
Tax Rate 16.81% 16.83% 5.82% 23.07% 29.91% 16.76% 24.08% -
Total Cost 4,478,379 4,849,819 3,694,129 2,506,798 2,509,422 2,748,314 2,424,393 10.75%
-
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 % 34.79% 38.98% 16.04% 144.45% - - - -
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 13.21% 9.48% 20.91% 4.92% 3.13% 4.82% 6.39% -
ROE 3.59% 3.49% 7.21% 0.85% 0.60% 0.88% 1.14% -
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 63.68 66.12 57.65 32.54 33.75 37.62 32.67 11.75%
EPS 8.62 6.41 12.47 1.38 0.92 1.45 1.83 29.44%
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 62.41 64.80 56.50 31.89 31.33 34.93 31.33 12.15%
EPS 8.45 6.29 12.22 1.36 0.86 1.35 1.75 29.97%
DPS 2.94 2.45 1.96 1.96 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 6.08 1.40 1.14 2.24 1.81 2.29 3.12 11.74%
P/EPS 44.88 14.42 5.29 52.72 66.13 59.32 55.77 -3.55%
EY 2.23 6.93 18.89 1.90 1.51 1.69 1.79 3.72%
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 8.45 1.74 1.34 2.17 2.06 2.25 2.30 24.19%
P/EPS 62.39 17.93 6.18 50.92 75.34 58.28 41.01 7.23%
EY 1.60 5.58 16.19 1.96 1.33 1.72 2.44 -6.78%
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