[YTLPOWR] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 33.36%
YoY- 93.24%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 22,558,282 22,593,807 19,074,856 11,793,403 10,213,584 11,833,156 10,814,703 13.02%
PBT 3,747,917 3,249,804 1,525,336 627,949 424,921 650,662 921,119 26.32%
Tax -577,243 -540,735 -181,867 -753,152 -291,526 -143,166 -208,972 18.43%
NP 3,170,674 2,709,069 1,343,469 -125,203 133,395 507,496 712,147 28.23%
-
NP to SH 3,086,806 2,696,584 1,395,478 -184,553 74,099 400,561 614,485 30.83%
-
Tax Rate 15.40% 16.64% 11.92% 119.94% 68.61% 22.00% 22.69% -
Total Cost 19,387,608 19,884,738 17,731,387 11,918,606 10,080,189 11,325,660 10,102,556 11.46%
-
Net Worth 18,692,743 17,743,717 14,016,728 12,882,429 12,126,974 12,203,730 13,354,517 5.75%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 569,044 486,129 364,596 364,617 - 383,765 395,932 6.22%
Div Payout % 18.43% 18.03% 26.13% 0.00% - 95.81% 64.43% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 18,692,743 17,743,717 14,016,728 12,882,429 12,126,974 12,203,730 13,354,517 5.75%
NOSH 8,198,571 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 0.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.06% 11.99% 7.04% -1.06% 1.31% 4.29% 6.58% -
ROE 16.51% 15.20% 9.96% -1.43% 0.61% 3.28% 4.60% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 275.15 278.86 235.43 145.56 133.07 154.17 140.10 11.89%
EPS 37.65 33.28 17.22 -2.28 0.97 5.22 7.96 29.53%
DPS 7.00 6.00 4.50 4.50 0.00 5.00 5.13 5.31%
NAPS 2.28 2.19 1.73 1.59 1.58 1.59 1.73 4.70%
Adjusted Per Share Value based on latest NOSH - 8,158,208
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 272.86 273.29 230.73 142.65 123.54 143.13 130.81 13.02%
EPS 37.34 32.62 16.88 -2.23 0.90 4.85 7.43 30.84%
DPS 6.88 5.88 4.41 4.41 0.00 4.64 4.79 6.21%
NAPS 2.261 2.1463 1.6954 1.5582 1.4669 1.4761 1.6153 5.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.66 2.05 0.695 0.665 0.665 0.74 1.08 -
P/RPS 1.33 0.74 0.30 0.46 0.50 0.48 0.77 9.52%
P/EPS 9.72 6.16 4.04 -29.19 68.88 14.18 13.57 -5.40%
EY 10.29 16.24 24.78 -3.43 1.45 7.05 7.37 5.71%
DY 1.91 2.93 6.47 6.77 0.00 6.76 4.75 -14.07%
P/NAPS 1.61 0.94 0.40 0.42 0.42 0.47 0.62 17.22%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 23/11/18 -
Price 3.20 2.30 0.68 0.645 0.70 0.70 0.96 -
P/RPS 1.16 0.82 0.29 0.44 0.53 0.45 0.69 9.03%
P/EPS 8.50 6.91 3.95 -28.32 72.51 13.41 12.06 -5.65%
EY 11.77 14.47 25.33 -3.53 1.38 7.46 8.29 6.01%
DY 2.19 2.61 6.62 6.98 0.00 7.14 5.34 -13.79%
P/NAPS 1.40 1.05 0.39 0.41 0.44 0.44 0.55 16.83%

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