[YTLPOWR] QoQ TTM Result on 30-Jun-2023 [#4]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 86.37%
YoY- 60.78%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 23,066,972 23,264,587 22,593,807 21,892,529 19,330,426 18,643,758 19,074,856 13.49%
PBT 4,227,447 4,018,680 3,249,804 2,443,215 1,278,443 1,705,080 1,525,336 97.18%
Tax -675,109 -640,167 -540,735 -416,818 -255,289 -212,904 -181,867 139.55%
NP 3,552,338 3,378,513 2,709,069 2,026,397 1,023,154 1,492,176 1,343,469 91.10%
-
NP to SH 3,521,933 3,342,881 2,696,584 2,021,959 1,084,914 1,575,508 1,395,478 85.26%
-
Tax Rate 15.97% 15.93% 16.64% 17.06% 19.97% 12.49% 11.92% -
Total Cost 19,514,634 19,886,074 19,884,738 19,866,132 18,307,272 17,151,582 17,731,387 6.59%
-
Net Worth 19,446,478 18,310,867 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 24.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 526,656 486,129 486,129 486,129 405,107 364,596 364,596 27.75%
Div Payout % 14.95% 14.54% 18.03% 24.04% 37.34% 23.14% 26.13% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 19,446,478 18,310,867 17,743,717 16,771,458 14,907,963 14,178,769 14,016,728 24.36%
NOSH 8,159,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 15.40% 14.52% 11.99% 9.26% 5.29% 8.00% 7.04% -
ROE 18.11% 18.26% 15.20% 12.06% 7.28% 11.11% 9.96% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 284.68 287.14 278.86 270.21 238.58 230.11 235.43 13.48%
EPS 43.47 41.26 33.28 24.96 13.39 19.45 17.22 85.29%
DPS 6.50 6.00 6.00 6.00 5.00 4.50 4.50 27.75%
NAPS 2.40 2.26 2.19 2.07 1.84 1.75 1.73 24.36%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 279.03 281.42 273.31 264.83 233.83 225.53 230.74 13.49%
EPS 42.60 40.44 32.62 24.46 13.12 19.06 16.88 85.25%
DPS 6.37 5.88 5.88 5.88 4.90 4.41 4.41 27.75%
NAPS 2.3524 2.215 2.1464 2.0288 1.8034 1.7152 1.6956 24.36%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.87 2.54 2.05 1.30 0.925 0.715 0.695 -
P/RPS 1.36 0.88 0.74 0.48 0.39 0.31 0.30 173.66%
P/EPS 8.90 6.16 6.16 5.21 6.91 3.68 4.04 69.22%
EY 11.23 16.24 16.24 19.20 14.48 27.20 24.78 -40.97%
DY 1.68 2.36 2.93 4.62 5.41 6.29 6.47 -59.26%
P/NAPS 1.61 1.12 0.94 0.63 0.50 0.41 0.40 152.81%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 22/02/24 23/11/23 24/08/23 25/05/23 23/02/23 24/11/22 -
Price 5.38 3.78 2.30 1.75 1.15 0.735 0.68 -
P/RPS 1.89 1.32 0.82 0.65 0.48 0.32 0.29 248.50%
P/EPS 12.38 9.16 6.91 7.01 8.59 3.78 3.95 114.01%
EY 8.08 10.92 14.47 14.26 11.64 26.46 25.33 -53.28%
DY 1.21 1.59 2.61 3.43 4.35 6.12 6.62 -67.75%
P/NAPS 2.24 1.67 1.05 0.85 0.63 0.42 0.39 220.37%

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