[YTLPOWR] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -44.88%
YoY- 389.57%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 21,892,529 19,739,606 18,894,490 18,977,864 17,793,900 17,757,520 17,294,696 17.06%
PBT 2,443,215 1,454,982 961,680 899,592 1,396,434 1,618,108 353,094 264.40%
Tax -416,818 -300,341 -245,000 -229,080 -173,614 -191,441 -166,420 84.73%
NP 2,026,397 1,154,641 716,680 670,512 1,222,820 1,426,666 186,674 392.40%
-
NP to SH 2,021,959 1,188,988 744,208 693,128 1,257,591 1,419,224 108,374 607.22%
-
Tax Rate 17.06% 20.64% 25.48% 25.46% 12.43% 11.83% 47.13% -
Total Cost 19,866,132 18,584,965 18,177,810 18,307,352 16,571,080 16,330,853 17,108,022 10.50%
-
Net Worth 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 14,016,730 12,315,276 22.93%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 486,129 270,071 - - 364,596 216,057 - -
Div Payout % 24.04% 22.71% - - 28.99% 15.22% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 16,771,458 14,907,963 14,178,769 14,016,728 14,340,814 14,016,730 12,315,276 22.93%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.26% 5.85% 3.79% 3.53% 6.87% 8.03% 1.08% -
ROE 12.06% 7.98% 5.25% 4.95% 8.77% 10.13% 0.88% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 270.21 243.63 233.20 234.23 219.62 219.17 213.46 17.06%
EPS 24.96 14.68 9.18 8.56 15.52 17.52 1.34 606.45%
DPS 6.00 3.33 0.00 0.00 4.50 2.67 0.00 -
NAPS 2.07 1.84 1.75 1.73 1.77 1.73 1.52 22.93%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 264.83 238.78 228.56 229.57 215.25 214.81 209.21 17.06%
EPS 24.46 14.38 9.00 8.38 15.21 17.17 1.31 607.59%
DPS 5.88 3.27 0.00 0.00 4.41 2.61 0.00 -
NAPS 2.0288 1.8034 1.7152 1.6956 1.7348 1.6956 1.4897 22.93%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.30 0.925 0.715 0.695 0.685 0.66 0.615 -
P/RPS 0.48 0.38 0.31 0.30 0.31 0.30 0.29 40.05%
P/EPS 5.21 6.30 7.78 8.12 4.41 3.77 45.98 -76.67%
EY 19.20 15.86 12.85 12.31 22.66 26.54 2.17 329.49%
DY 4.62 3.60 0.00 0.00 6.57 4.04 0.00 -
P/NAPS 0.63 0.50 0.41 0.40 0.39 0.38 0.40 35.48%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 1.75 1.15 0.735 0.68 0.72 0.77 0.615 -
P/RPS 0.65 0.47 0.32 0.29 0.33 0.35 0.29 71.52%
P/EPS 7.01 7.84 8.00 7.95 4.64 4.40 45.98 -71.55%
EY 14.26 12.76 12.50 12.58 21.56 22.75 2.17 252.04%
DY 3.43 2.90 0.00 0.00 6.25 3.46 0.00 -
P/NAPS 0.85 0.63 0.42 0.39 0.41 0.45 0.40 65.51%

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