[YTLPOWR] YoY TTM 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- 113.76%
YoY- -60.31%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 23,264,587 18,643,758 14,310,728 10,034,511 11,701,427 11,101,205 10,192,132 14.73%
PBT 4,018,680 1,705,080 497,567 529,072 624,073 822,822 879,074 28.81%
Tax -640,167 -212,904 -736,761 -309,291 -148,337 -173,993 -145,346 28.01%
NP 3,378,513 1,492,176 -239,194 219,781 475,736 648,829 733,728 28.96%
-
NP to SH 3,342,881 1,575,508 -320,314 158,393 399,046 549,762 629,048 32.08%
-
Tax Rate 15.93% 12.49% 148.07% 58.46% 23.77% 21.15% 16.53% -
Total Cost 19,886,074 17,151,582 14,549,922 9,814,730 11,225,691 10,452,376 9,458,404 13.17%
-
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 486,129 364,596 364,617 - 383,765 395,932 388,089 3.82%
Div Payout % 14.54% 23.14% 0.00% - 96.17% 72.02% 61.69% -
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 14.52% 8.00% -1.67% 2.19% 4.07% 5.84% 7.20% -
ROE 18.26% 11.11% -2.60% 1.29% 3.27% 4.53% 4.91% -
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 287.14 230.11 176.63 126.64 152.46 144.64 129.68 14.15%
EPS 41.26 19.45 -3.95 2.00 5.20 7.16 8.00 31.42%
DPS 6.00 4.50 4.50 0.00 5.00 5.16 5.00 3.08%
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 284.31 227.84 174.89 122.63 143.00 135.66 124.56 14.73%
EPS 40.85 19.25 -3.91 1.94 4.88 6.72 7.69 32.07%
DPS 5.94 4.46 4.46 0.00 4.69 4.84 4.74 3.83%
NAPS 2.2377 1.7327 1.505 1.5009 1.4914 1.482 1.5656 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 0.88 0.31 0.35 0.59 0.51 0.57 0.99 -1.94%
P/EPS 6.16 3.68 -15.56 37.27 14.81 11.59 16.12 -14.80%
EY 16.24 27.20 -6.43 2.68 6.75 8.63 6.20 17.39%
DY 2.36 6.29 7.32 0.00 6.49 6.22 3.88 -7.94%
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 1.32 0.32 0.35 0.57 0.47 0.63 0.93 6.00%
P/EPS 9.16 3.78 -15.56 36.27 13.85 12.70 14.99 -7.87%
EY 10.92 26.46 -6.43 2.76 7.22 7.87 6.67 8.55%
DY 1.59 6.12 7.32 0.00 6.94 5.67 4.17 -14.83%
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