[YTLPOWR] QoQ Cumulative Quarter 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- 201.02%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,513,471 10,782,762 7,755,859 5,119,382 2,502,830 10,670,263 8,345,607 -43.79%
PBT 100,349 636,457 484,011 315,437 108,857 423,778 325,788 -54.35%
Tax -49,017 -735,116 -120,460 -81,565 -30,981 -298,175 -105,043 -39.81%
NP 51,332 -98,659 363,551 233,872 77,876 125,603 220,745 -62.15%
-
NP to SH 35,395 -143,065 343,630 231,436 76,883 64,573 208,416 -69.29%
-
Tax Rate 48.85% 115.50% 24.89% 25.86% 28.46% 70.36% 32.24% -
Total Cost 3,462,139 10,881,421 7,392,308 4,885,510 2,424,954 10,544,660 8,124,862 -43.34%
-
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 364,597 162,063 - - - - -
Div Payout % - 0.00% 47.16% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 12,882,429 13,044,472 13,208,163 12,281,509 12,126,974 11,973,467 11,819,963 5.90%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.46% -0.91% 4.69% 4.57% 3.11% 1.18% 2.65% -
ROE 0.27% -1.10% 2.60% 1.88% 0.63% 0.54% 1.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 43.36 133.09 95.71 64.61 32.61 139.02 108.73 -45.79%
EPS 0.44 -1.80 4.35 2.97 1.00 0.84 2.72 -70.27%
DPS 0.00 4.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.61 1.63 1.55 1.58 1.56 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.50 130.43 93.81 61.92 30.27 129.07 100.95 -43.79%
EPS 0.43 -1.73 4.16 2.80 0.93 0.78 2.52 -69.20%
DPS 0.00 4.41 1.96 0.00 0.00 0.00 0.00 -
NAPS 1.5583 1.5779 1.5977 1.4856 1.4669 1.4483 1.4297 5.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.665 0.695 0.73 0.745 0.665 0.67 0.61 -
P/RPS 1.53 0.52 0.76 1.15 2.04 0.48 0.56 95.31%
P/EPS 152.22 -39.36 17.21 25.51 66.39 79.64 22.46 257.71%
EY 0.66 -2.54 5.81 3.92 1.51 1.26 4.45 -71.94%
DY 0.00 6.47 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.45 0.48 0.42 0.43 0.40 3.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 08/09/21 28/05/21 25/02/21 26/11/20 28/08/20 16/06/20 -
Price 0.645 0.715 0.705 0.725 0.70 0.69 0.695 -
P/RPS 1.49 0.54 0.74 1.12 2.15 0.50 0.64 75.56%
P/EPS 147.64 -40.49 16.62 24.82 69.88 82.02 25.59 221.33%
EY 0.68 -2.47 6.02 4.03 1.43 1.22 3.91 -68.80%
DY 0.00 6.29 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.47 0.44 0.44 0.45 -6.01%

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