YTL POWER INTERNATIONAL BHD
KLSE (MYR): YTLPOWR (6742)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.30
Today's Change
-0.02 (1.52%)
Day's Change
1.27 - 1.34
Trading Volume
10,012,900
Financial
Market Cap
10,606 Million
NOSH
8,158 Million
Latest Quarter
31-Mar-2023 [#3]
Announcement Date
25-May-2023
Next Quarter
30-Jun-2023
Est. Ann. Date
25-Aug-2023
Est. Ann. Due Date
29-Aug-2023
QoQ | YoY
161.36% | -48.56%
Revenue | NP to SH
19,330,426.000 | 1,084,914.000
RPS | P/RPS
236.94 Cent | 0.55
EPS | P/E | EY
13.30 Cent | 9.78 | 10.23%
DPS | DY | Payout %
4.97 Cent | 3.82% | 37.34%
NAPS | P/NAPS
1.83 | 0.71
QoQ | YoY
-31.14% | 87.79%
NP Margin | ROE
5.29% | 7.28%
F.Y. | Ann. Date
31-Mar-2023 | 25-May-2023
Latest Audited Result
30-Jun-2022
Announcement Date
31-Oct-2022
Next Audited Result
30-Jun-2023
Est. Ann. Date
31-Oct-2023
Est. Ann. Due Date
27-Dec-2023
Revenue | NP to SH
17,793,900.000 | 1,257,591.000
RPS | P/RPS
218.11 Cent | 0.60
EPS | P/E | EY
15.42 Cent | 8.43 | 11.86%
DPS | DY | Payout %
4.47 Cent | 3.44% | 28.99%
NAPS | P/NAPS
1.76 | 0.74
YoY
979.03%
NP Margin | ROE
6.87% | 8.77%
F.Y. | Ann. Date
30-Jun-2022 | 25-Aug-2022
Revenue | NP to SH
19,739,606.666 | 1,188,988.000
RPS | P/RPS
241.96 Cent | 0.54
EPS | P/E | EY
14.57 Cent | 8.92 | 11.21%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
59.77% | -16.22%
NP Margin | ROE
5.85% | 7.98%
F.Y. | Ann. Date
31-Mar-2023 | 25-May-2023
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,739,606 | 19,330,426 | 17,793,900 | 10,782,762 | 10,670,263 | 11,677,077 | 10,589,669 | 9,778,239 | 10,245,174 | 11,858,093 | 14,436,606 | 15,835,993 | 1.30% | |
| PBT | 1,454,982 | 1,278,443 | 1,396,434 | 636,457 | 423,778 | 733,691 | 943,244 | 867,617 | 1,314,140 | 1,247,192 | 1,126,594 | 1,311,815 | 0.69% | |
| Tax | -300,341 | -255,289 | -173,614 | -735,116 | -298,175 | -145,881 | -226,364 | -112,957 | -135,684 | -326,794 | 82,153 | -281,932 | -5.24% | |
| NP | 1,154,641 | 1,023,154 | 1,222,820 | -98,659 | 125,603 | 587,810 | 716,880 | 754,660 | 1,178,456 | 920,398 | 1,208,747 | 1,029,883 | 1.92% | |
| - | ||||||||||||||
| NP to SH | 1,188,988 | 1,084,914 | 1,257,591 | -143,065 | 64,573 | 459,479 | 620,658 | 673,407 | 1,061,850 | 918,812 | 1,202,414 | 1,054,770 | 1.97% | |
| - | ||||||||||||||
| Tax Rate | 20.64% | 19.97% | 12.43% | 115.50% | 70.36% | 19.88% | 24.00% | 13.02% | 10.32% | 26.20% | -7.29% | 21.49% | - | |
| Total Cost | 18,584,965 | 18,307,272 | 16,571,080 | 10,881,421 | 10,544,660 | 11,089,267 | 9,872,789 | 9,023,579 | 9,066,718 | 10,937,695 | 13,227,859 | 14,806,110 | 1.25% | |
| - | ||||||||||||||
| Net Worth | 14,907,963 | 14,907,963 | 14,340,814 | 13,044,472 | 11,973,467 | 12,664,248 | 13,144,950 | 13,251,162 | 12,236,833 | 11,273,111 | 10,117,484 | 10,012,040 | 4.07% | |
| Dividend | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Div | 270,071 | 405,107 | 364,596 | 364,597 | - | 383,765 | 395,932 | 387,460 | 755,360 | 695,871 | 656,979 | 68,197 | 20.46% | |
| Div Payout % | 22.71% | 37.34% | 28.99% | 0.00% | - | 83.52% | 63.79% | 57.54% | 71.14% | 75.74% | 54.64% | 6.47% | - | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 14,907,963 | 14,907,963 | 14,340,814 | 13,044,472 | 11,973,467 | 12,664,248 | 13,144,950 | 13,251,162 | 12,236,833 | 11,273,111 | 10,117,484 | 10,012,040 | 4.07% | |
| NOSH | 8,158,208 | 8,158,208 | 8,158,208 | 8,158,208 | 8,158,208 | 8,158,208 | 8,158,208 | 7,749,217 | 7,553,600 | 6,958,710 | 6,569,795 | 7,255,101 | 1.31% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 5.85% | 5.29% | 6.87% | -0.91% | 1.18% | 5.03% | 6.77% | 7.72% | 11.50% | 7.76% | 8.37% | 6.50% | - | |
| ROE | 7.98% | 7.28% | 8.77% | -1.10% | 0.54% | 3.63% | 4.72% | 5.08% | 8.68% | 8.15% | 11.88% | 10.54% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 243.63 | 238.58 | 219.62 | 133.09 | 139.02 | 152.14 | 133.73 | 126.18 | 135.63 | 170.41 | 219.74 | 218.27 | 0.06% | |
| EPS | 14.68 | 13.39 | 15.52 | -1.80 | 0.84 | 5.98 | 7.89 | 8.69 | 14.06 | 13.20 | 18.30 | 14.54 | 0.72% | |
| DPS | 3.33 | 5.00 | 4.50 | 4.50 | 0.00 | 5.00 | 5.00 | 5.00 | 10.00 | 10.00 | 10.00 | 0.94 | 18.99% | |
| NAPS | 1.84 | 1.84 | 1.77 | 1.61 | 1.56 | 1.65 | 1.66 | 1.71 | 1.62 | 1.62 | 1.54 | 1.38 | 2.80% | |
| Adjusted Per Share Value based on latest NOSH - 8,158,208 | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 241.96 | 236.94 | 218.11 | 132.17 | 130.79 | 143.13 | 129.80 | 119.86 | 125.58 | 145.35 | 176.96 | 194.11 | 1.30% | |
| EPS | 14.57 | 13.30 | 15.42 | -1.75 | 0.79 | 5.63 | 7.61 | 8.25 | 13.02 | 11.26 | 14.74 | 12.93 | 1.97% | |
| DPS | 3.31 | 4.97 | 4.47 | 4.47 | 0.00 | 4.70 | 4.85 | 4.75 | 9.26 | 8.53 | 8.05 | 0.84 | 20.39% | |
| NAPS | 1.8274 | 1.8274 | 1.7578 | 1.5989 | 1.4677 | 1.5523 | 1.6113 | 1.6243 | 1.4999 | 1.3818 | 1.2402 | 1.2272 | 4.07% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 31/03/23 | 31/03/23 | 30/06/22 | 30/06/21 | 30/06/20 | 28/06/19 | 29/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 28/06/13 | - | |
| Price | 0.925 | 0.925 | 0.685 | 0.695 | 0.67 | 0.82 | 1.03 | 1.45 | 1.41 | 1.60 | 1.47 | 1.60 | - | |
| P/RPS | 0.38 | 0.39 | 0.31 | 0.52 | 0.48 | 0.54 | 0.77 | 1.15 | 1.04 | 0.94 | 0.67 | 0.73 | -9.07% | |
| P/EPS | 6.30 | 6.91 | 4.41 | -39.36 | 79.64 | 13.70 | 13.14 | 16.69 | 10.03 | 12.12 | 8.03 | 11.01 | -9.66% | |
| EY | 15.86 | 14.48 | 22.66 | -2.54 | 1.26 | 7.30 | 7.61 | 5.99 | 9.97 | 8.25 | 12.45 | 9.09 | 10.67% | |
| DY | 3.60 | 5.41 | 6.57 | 6.47 | 0.00 | 6.10 | 4.85 | 3.45 | 7.09 | 6.25 | 6.80 | 0.59 | 30.68% | |
| P/NAPS | 0.50 | 0.50 | 0.39 | 0.43 | 0.43 | 0.50 | 0.62 | 0.85 | 0.87 | 0.99 | 0.95 | 1.16 | -11.40% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | 30/06/14 | 30/06/13 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 25/05/23 | 25/05/23 | 25/08/22 | 08/09/21 | 28/08/20 | 29/08/19 | 29/08/18 | 29/08/17 | 25/08/16 | 20/08/15 | 28/08/14 | 22/08/13 | - | |
| Price | 1.15 | 1.15 | 0.72 | 0.715 | 0.69 | 0.685 | 1.09 | 1.43 | 1.49 | 1.49 | 1.43 | 1.59 | - | |
| P/RPS | 0.47 | 0.48 | 0.33 | 0.54 | 0.50 | 0.45 | 0.82 | 1.13 | 1.10 | 0.87 | 0.65 | 0.73 | -8.43% | |
| P/EPS | 7.84 | 8.59 | 4.64 | -40.49 | 82.02 | 11.44 | 13.91 | 16.46 | 10.60 | 11.28 | 7.81 | 10.94 | -9.08% | |
| EY | 12.76 | 11.64 | 21.56 | -2.47 | 1.22 | 8.74 | 7.19 | 6.08 | 9.43 | 8.86 | 12.80 | 9.14 | 9.99% | |
| DY | 2.90 | 4.35 | 6.25 | 6.29 | 0.00 | 7.30 | 4.59 | 3.50 | 6.71 | 6.71 | 6.99 | 0.59 | 29.96% | |
| P/NAPS | 0.63 | 0.63 | 0.41 | 0.44 | 0.44 | 0.42 | 0.66 | 0.84 | 0.92 | 0.92 | 0.93 | 1.15 | -10.82% | |
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
25 people like this. Showing 50 of 13,438 comments
Best for this stock is it derived most income from spore,n is less affected by weak msian economy.The strengthening sgd is a double bonus.
4 days ago
apologies, the timing should be like:
YTL Power should rise from current RM1.30 in May 2023 to RM5.00 level by Mar 2025.
The timing of Mar 2025 should be right as by then:
1) PowerSeraya should continue to report strong earnings due to tight supply (Keppel new plant only comes in 1H 2026)
2) Wessex will have its new water tariffs adjusted up substantially for the new 5-year regulatory period due to its enlarged RAB and to compensate the high interest rates it is suffering these 2 years from a higher WACC
3) 1st phase green data centre should have been up and running contribution new earnings stream
4) digital bank business should find its footing after 1 year of operations
5) more visibility in power export timeline to Singapore
4 days ago
What is the estimated profit for green data centre?
It is quite certain PowerSeraya will make explosive profit in next quarter due to hot weather..
4 days ago
Due to heat wave and current tight supply market, PowerSeraya will make strong profit for this Q4 quarter. I will be very happy if it can maintain the gross profit margin as in Q3, i.e. a Profit Before Tax of S$230 million a quarter.
As for green data centre, it is a volume game. As the capex requirement is huge at RM1.5 bn for just the 1st phase of 48MW, so you would imagine equity cashflows may be sizable at about RM50 m in first 10 years then jump to RM200 million a year after the debt is fully repaid.
4 days ago
That is based on my own calculations assuming a low teen project IRR for the green data centre project
4 days ago
EPF sold 10m shares of YTLP last Friday when total volume traded on that day was 40m. Now EPF is left with just 5.03% stake in YTLP, soon will cease to be a substantial shareholder. I estimate that EPF's stake in YTL Corp has reduced to probably just 1% or lower after relentless selling in past few weeks. It has made a mistake in selling YTL too early, now making another mistake in selling YTLP.
Whatever it is selling has been morked up by a bigger foreign fund, looking at the last minute buy volume of over 5 million just now that pushed YTLP to close at day high of 1.36.
Soon when EPF is left with 1% or so stake in YTLP, we will see the share price of YTLP jumping as fiercely as YTL shares now.
4 days ago
DSAI directed EPF local investment allocation increase by 7% to 70% another RM 60b....so you will see EPF super actively trading in Bursa.
4 days ago
YTLP current price based on Q1 2023 earnings sud b Rm2...do u will see a run up quickly to Rm 2.
4 days ago
myloh123,
Thank you for pointing out what
our Prime Minister Datuk Seri Anwar Ibrahim wanted EPF to increase local investments as downloaded above.
4 days ago
EPF disposed 10 million shares, YTLP will stop to fly for a while. Mid term(1 to 3 months), I do think Ytlp share price will go up again to RM1.5 due to its earning esp in oversea i.e. Spore.
3 days ago
volume not particularly big so far. Need to monitor.
Its share price has been up close to 100% and at all time high, so if people decide to sell, it is normal
3 days ago
Dragon, Any insight with regard to YTL PowerSeraya Pte. Limited
Linde, ST Telemedia Global Data Centres, YTL PowerSeraya and YTL Data Center to explore feasibility of using hydrogen generated power in Singapore
3 days ago
https://www.nst.com.my/business/2023/05/913506/hlib-research-optimistic-about-ytl-powers-prospects
HLG revised Tp to 2.05
3 days ago
"UK Wessex Water is expected to turn around in the subsequent quarter after the tariff revision of nine per cent effective April 2023.
3 days ago
HLIB Research has raised YTL Power's FY23-25f earnings by 25 to 84 per cent, and maintained a "BUY" with a higher target price of RM2.05, from RM1.50 previously, given the strong earnings recovery and attractive dividend yield.
3 days ago
Becareful this counter is a darling of d pump n dump synicates...dun get caught on the wrong end.
3 days ago
At this hour of the day ( Friday 02-06-2023 12.30 a.m ,) Dow Jones and Nasdaq surge up with strong momentum.
3 days ago
Dear dragon328,
I am very impressed with your outlook on YTLPower.
I want to learn from you.
I believe you are very knowledgeable on this stock.
Please help us to project the PAT and EPS for FY 2024 (June) and FY 2025 (June) respectively so that we will know how you project the share price of YTL Power to be 5.00 by Mar 2025.
Thank you for your help.
Posted by dragon328 > 1 day ago | Report Abuse
apologies, the timing should be like:
YTL Power should rise from current RM1.30 in May 2023 to RM5.00 level by Mar 2025.
The timing of Mar 2025 should be right as by then:
1) PowerSeraya should continue to report strong earnings due to tight supply (Keppel new plant only comes in 1H 2026)
2) Wessex will have its new water tariffs adjusted up substantially for the new 5-year regulatory period due to its enlarged RAB and to compensate the high interest rates it is suffering these 2 years from a higher WACC
3) 1st phase green data centre should have been up and running contribution new earnings stream
4) digital bank business should find its footing after 1 year of operations
5) more visibility in power export timeline to Singapore
2 days ago
@Alwinb, I have suggested once for PowerSeraya to consider retrofitting some of its gas turbines to be able to burn green hydrogen which may be produced in Malaysia in the future, as I noticed that Keppel had already announced to go ahead with its new hydrogen-powered turbine to come in around 1H2026.
I hope PowerSeraya does look into such a possibility to see if it will be feasible to do so.
2 days ago
@Zhuge-Liang, very roughly my projections are as follow. By FY2024, I am projecting for:
1) PowerSeraya to report similar level of PBT of around RM800 million to RM1.0 billion a quarter
2) Wessex to report normalised PBT of RM130-170 million per quarter
3) 1st phase green data centre to contribute PBT of RM10-15 million per quarter, subsequent phases to contribute PBT of RM50-75m a quarter from FY2025
4) digital bank business to contribute PBT of around RM10-20 million per quarter
5) Jordan power is fully commissioned by then and contribute PBT of RM50 million per quarter
SO if we add up the above, PBT will top RM1,050 - 1,200 million per quarter, annualised to RM4.0 billion to RM4.8 billion a year.
After tax profit may be around RM3.0 billion to RM3.6 billion resulting in EPS of 35 sen to 45 sen.
Cashflows will be around RM4.0 billion a year or 50 sen per share, supporting dividend payouts of minimum 25 sen.
So at 5% dividend yield, YTLP should trade to RM5.00 per share, or at PER of 11x to 15x.
2 days ago
The projections above are based on latest quarterly results and my own calculations of future contributions from green data centre and digital bank, don't quote me on that. I may be over bullish or under appreciating the earnings contribution just like I missed on the strong earnings of PowerSeraya.
2 days ago
@ i guess should include loss making Yes and other ventures to be more prudence. Digital bank may not give good profit. having said this, YTL still have potential to make RM3b per year by 2025...
2 days ago
Thank you dragon328.
Very good information for my reference.
You are very kind to share information here.
I have very good faith in you.
Really appreciate your effort.
2 days ago
We may have a situation like what's in the blog below:
Ranhill reported reduced profit - Koon Yew Yin
https://klse.i3investor.com/web/blog/detail/koonyewyinblog/2023-06-01-story-h-268856550-Ranhill_reported_reduced_profit_Koon_Yew_Yin
When good QR is reported, people start notice. When the company reports an exceptional QR, the hot money keep coming in. Some people expect the latest QR as the new normal. Expectation is high. Unfortunately the next QR is back to normal. Investors lose money.
PowerSeraya reported result that was beyond our wildest dream. My biggest question is whether its result can be sustained in the next QR. I read 2 analyst reports above and noticed that the analyst did not project similar EPS for next QR. I will not buy more before the next QR
2 days ago
@goody99, it is normal for analysts to be skeptical of the super strong Q3 of YTLP as PowerSeraya earnings were beyond my own most bullish projection. But after I back calculated, it turned out to be entirely logical for PowerSeraya to make such a gross profit of S$80/MWh during tight supply market.
As I stated before, gross generation margin averaged at S$60-80/MWh during the tight market in 2009-2013, so it is possible for generation margin to fluctuate between S$60/MWh to S$80/MWh during this tight supply market. So don't be surprised if PowerSeraya earnings get pulled back by S$30 million in Q4, that means gross generation margin softens to S$70/MWh. On the other hand, it is equally possible for gross generation margin to strengthen further to S$90/MWh which will add S$30 million of profits.
Anyway, let the number speak for itself in late August then.
2 days ago
Dragon328, YTL and Seraya Power together with industry leaders like Linde have since signed MOU in 2022 to explore feasibility of using hydrogen generated power in Singapore.
Hopefully, we see some positive updates on the above initiative soon.
2 days ago
At this hour of the day (03-06-2023 Saturday 12.15 a.m. Dow Jones jumps up more than 500 points )
2 days ago
@dragon328, would like to hear your comments on some of the conclusions i am making as per my comments on your blog here:
https://klse1.i3investor.com/blogs/dragon328/2022-12-06-story-h-303952239-YTL_Power_the_Rising_Power_in_Singapore.jsp
14 hours ago
Fund Managers' ultimate DECISION is actually the reverse of what you fantasize to be real.
utilities are always 100% assigned the lowest PE possible.
In developed countries, utilities PE is always below PE6.
In some developing countries, you would be able to buy at below PE6
fantasizing about it will not make it go above PE6
13 hours ago
comparing ...
fantasizing about HRC did not make it real.
parri passu
fantasizing about utilities will be same result.
13 hours ago
UK too suffering from hot weather. More water consumption with higher tariff.
7 hours ago
Post a Comment
Featured Posts
Apps
Top Articles
1
Good Articles to Share
India train crash survivor recounts: 'We thought we were dead'
2
Good Articles to Share
3
Good Articles to Share
4
Good Articles to Share
North Korea slams UN meeting on satellite launch, 'robbery' US demand
5
Good Articles to Share
6
7
Good Articles to Share
8
Good Articles to Share
UK's Sunak says he wants to build on Biden ties in Washington trip
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
dragon328
PMetal has taken some 20 months to rise 3x from RM2.00 in May 2020 to RM6.00 in Jan 2022 and peak at RM7.00 in Mar 2022.
Expect YTLPower to follow suit to rise 3x from current RM1.30 in May 2022 to RM5.00 level by Mar 2024.
4 days ago