[YTLPOWR] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 10,819,303 9,447,245 8,647,348 5,119,382 5,755,134 5,730,784 5,219,248 12.91%
PBT 2,056,305 480,840 176,547 315,437 210,143 319,761 440,183 29.27%
Tax -345,849 -122,500 -83,210 -81,565 -70,449 -67,993 -120,364 19.22%
NP 1,710,456 358,340 93,337 233,872 139,694 251,768 319,819 32.22%
-
NP to SH 1,693,026 372,104 54,187 231,436 137,616 198,049 268,945 35.86%
-
Tax Rate 16.82% 25.48% 47.13% 25.86% 33.52% 21.26% 27.34% -
Total Cost 9,108,847 9,088,905 8,554,011 4,885,510 5,615,440 5,479,016 4,899,429 10.88%
-
Net Worth 18,310,867 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 6.13%
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 18,310,867 14,178,769 12,315,276 12,281,509 12,203,728 12,126,979 12,811,133 6.13%
NOSH 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,155,979 0.00%
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 15.81% 3.79% 1.08% 4.57% 2.43% 4.39% 6.13% -
ROE 9.25% 2.62% 0.44% 1.88% 1.13% 1.63% 2.10% -
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 133.54 116.60 106.73 64.61 74.98 74.67 66.41 12.34%
EPS 20.90 4.59 0.67 2.97 1.79 2.57 3.44 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.75 1.52 1.55 1.59 1.58 1.63 5.59%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 130.88 114.28 104.60 61.93 69.62 69.32 63.14 12.91%
EPS 20.48 4.50 0.66 2.80 1.66 2.40 3.25 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.215 1.7152 1.4897 1.4857 1.4762 1.467 1.5497 6.13%
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 2.54 0.715 0.615 0.745 0.77 0.83 1.29 -
P/RPS 1.90 0.61 0.58 1.15 1.03 1.11 1.94 -0.34%
P/EPS 12.16 15.57 91.96 25.51 42.95 32.17 37.70 -17.17%
EY 8.23 6.42 1.09 3.92 2.33 3.11 2.65 20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.41 0.40 0.48 0.48 0.53 0.79 5.98%
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 3.78 0.735 0.615 0.725 0.72 0.91 1.20 -
P/RPS 2.83 0.63 0.58 1.12 0.96 1.22 1.81 7.72%
P/EPS 18.09 16.00 91.96 24.82 40.16 35.27 35.07 -10.44%
EY 5.53 6.25 1.09 4.03 2.49 2.84 2.85 11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.42 0.40 0.47 0.45 0.58 0.74 14.52%

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