[YTL] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 14.65%
YoY- 1287.71%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 30,102,208 26,162,418 23,832,540 17,541,054 21,656,938 17,286,276 15,658,116 11.50%
PBT 4,979,892 981,132 934,648 667,396 741,830 1,132,358 1,671,382 19.94%
Tax -1,039,886 -340,576 -452,086 -399,100 -349,264 -288,498 -462,432 14.45%
NP 3,940,006 640,556 482,562 268,296 392,566 843,860 1,208,950 21.75%
-
NP to SH 2,221,882 267,058 482,562 34,774 65,694 341,220 537,980 26.65%
-
Tax Rate 20.88% 34.71% 48.37% 59.80% 47.08% 25.48% 27.67% -
Total Cost 26,162,202 25,521,862 23,349,978 17,272,758 21,264,372 16,442,416 14,449,166 10.39%
-
Net Worth 15,240,357 12,608,698 11,841,215 12,238,247 13,094,958 13,560,713 14,011,831 1.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 15,240,357 12,608,698 11,841,215 12,238,247 13,094,958 13,560,713 14,011,831 1.40%
NOSH 11,023,062 11,022,762 11,022,762 11,022,762 11,018,225 10,910,559 10,910,559 0.17%
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 13.09% 2.45% 2.02% 1.53% 1.81% 4.88% 7.72% -
ROE 14.58% 2.12% 4.08% 0.28% 0.50% 2.52% 3.84% -
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 274.55 238.62 217.37 164.83 205.08 161.89 148.63 10.76%
EPS 20.26 2.44 1.96 0.32 0.62 3.22 5.10 25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.15 1.08 1.15 1.24 1.27 1.33 0.73%
Adjusted Per Share Value based on latest NOSH - 11,022,762
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 271.21 235.72 214.72 158.04 195.12 155.74 141.07 11.50%
EPS 20.02 2.41 4.35 0.31 0.59 3.07 4.85 26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3731 1.136 1.0669 1.1026 1.1798 1.2218 1.2624 1.41%
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 1.89 0.58 0.58 0.765 0.98 1.01 1.37 -
P/RPS 0.69 0.24 0.27 0.46 0.48 0.62 0.92 -4.67%
P/EPS 9.33 23.81 13.18 234.11 157.54 31.61 26.83 -16.13%
EY 10.72 4.20 7.59 0.43 0.63 3.16 3.73 19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.50 0.54 0.67 0.79 0.80 1.03 4.73%
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 2.15 0.555 0.545 0.665 0.95 1.11 1.48 -
P/RPS 0.78 0.23 0.25 0.40 0.46 0.69 1.00 -4.05%
P/EPS 10.61 22.79 12.38 203.51 152.71 34.74 28.98 -15.41%
EY 9.43 4.39 8.08 0.49 0.65 2.88 3.45 18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.48 0.50 0.58 0.77 0.87 1.11 5.71%

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