[YTLPOWR] YoY TTM 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- -29.0%
YoY- -349.06%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 22,593,807 19,074,856 11,793,403 10,213,584 11,833,156 10,814,703 10,016,011 14.51%
PBT 3,249,804 1,525,336 627,949 424,921 650,662 921,119 891,705 24.04%
Tax -540,735 -181,867 -753,152 -291,526 -143,166 -208,972 -132,518 26.39%
NP 2,709,069 1,343,469 -125,203 133,395 507,496 712,147 759,187 23.60%
-
NP to SH 2,696,584 1,395,478 -184,553 74,099 400,561 614,485 659,307 26.44%
-
Tax Rate 16.64% 11.92% 119.94% 68.61% 22.00% 22.69% 14.86% -
Total Cost 19,884,738 17,731,387 11,918,606 10,080,189 11,325,660 10,102,556 9,256,824 13.58%
-
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 486,129 364,596 364,617 - 383,765 395,932 388,089 3.82%
Div Payout % 18.03% 26.13% 0.00% - 95.81% 64.43% 58.86% -
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 11.99% 7.04% -1.06% 1.31% 4.29% 6.58% 7.58% -
ROE 15.20% 9.96% -1.43% 0.61% 3.28% 4.60% 4.89% -
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 278.86 235.43 145.56 133.07 154.17 140.10 129.31 13.65%
EPS 33.28 17.22 -2.28 0.97 5.22 7.96 8.51 25.50%
DPS 6.00 4.50 4.50 0.00 5.00 5.13 5.00 3.08%
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 273.29 230.73 142.65 123.54 143.13 130.81 121.15 14.51%
EPS 32.62 16.88 -2.23 0.90 4.85 7.43 7.97 26.46%
DPS 5.88 4.41 4.41 0.00 4.64 4.79 4.69 3.83%
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 0.74 0.30 0.46 0.50 0.48 0.77 1.06 -5.81%
P/EPS 6.16 4.04 -29.19 68.88 14.18 13.57 16.09 -14.78%
EY 16.24 24.78 -3.43 1.45 7.05 7.37 6.21 17.36%
DY 2.93 6.47 6.77 0.00 6.76 4.75 3.65 -3.59%
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 0.82 0.29 0.44 0.53 0.45 0.69 0.94 -2.24%
P/EPS 6.91 3.95 -28.32 72.51 13.41 12.06 14.33 -11.44%
EY 14.47 25.33 -3.53 1.38 7.46 8.29 6.98 12.91%
DY 2.61 6.62 6.98 0.00 7.14 5.34 4.10 -7.24%
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