[YTLPOWR] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 26.13%
YoY- -44.28%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 23,066,972 19,330,426 16,345,043 10,080,515 11,404,326 11,398,763 10,395,684 14.19%
PBT 4,227,447 1,278,443 1,366,027 582,001 572,410 771,977 881,668 29.82%
Tax -675,109 -255,289 -758,237 -313,592 -154,883 -149,511 -172,630 25.49%
NP 3,552,338 1,023,154 607,790 268,409 417,527 622,466 709,038 30.77%
-
NP to SH 3,521,933 1,084,914 577,723 199,787 358,571 516,019 613,441 33.77%
-
Tax Rate 15.97% 19.97% 55.51% 53.88% 27.06% 19.37% 19.58% -
Total Cost 19,514,634 18,307,272 15,737,253 9,812,106 10,986,799 10,776,297 9,686,646 12.37%
-
Net Worth 19,446,478 14,907,963 14,016,730 13,208,163 11,819,963 12,664,249 12,686,124 7.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 526,656 405,107 364,597 162,063 383,765 395,932 388,089 5.21%
Div Payout % 14.95% 37.34% 63.11% 81.12% 107.03% 76.73% 63.26% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 19,446,478 14,907,963 14,016,730 13,208,163 11,819,963 12,664,249 12,686,124 7.37%
NOSH 8,159,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,208 8,158,129 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 15.40% 5.29% 3.72% 2.66% 3.66% 5.46% 6.82% -
ROE 18.11% 7.28% 4.12% 1.51% 3.03% 4.07% 4.84% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 284.68 238.58 201.74 124.40 148.58 148.51 131.11 13.78%
EPS 43.47 13.39 7.13 2.47 4.67 6.72 7.74 33.28%
DPS 6.50 5.00 4.50 2.00 5.00 5.16 4.89 4.85%
NAPS 2.40 1.84 1.73 1.63 1.54 1.65 1.60 6.98%
Adjusted Per Share Value based on latest NOSH - 8,158,208
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 279.03 233.83 197.72 121.94 137.95 137.89 125.75 14.19%
EPS 42.60 13.12 6.99 2.42 4.34 6.24 7.42 33.77%
DPS 6.37 4.90 4.41 1.96 4.64 4.79 4.69 5.23%
NAPS 2.3524 1.8034 1.6956 1.5977 1.4298 1.532 1.5346 7.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.87 0.925 0.66 0.73 0.61 0.86 1.02 -
P/RPS 1.36 0.39 0.33 0.59 0.41 0.58 0.78 9.69%
P/EPS 8.90 6.91 9.26 29.61 13.06 12.79 13.18 -6.32%
EY 11.23 14.48 10.80 3.38 7.66 7.82 7.59 6.74%
DY 1.68 5.41 6.82 2.74 8.20 6.00 4.80 -16.03%
P/NAPS 1.61 0.50 0.38 0.45 0.40 0.52 0.64 16.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 26/05/22 28/05/21 16/06/20 31/05/19 24/05/18 -
Price 5.38 1.15 0.77 0.705 0.695 0.845 0.75 -
P/RPS 1.89 0.48 0.38 0.57 0.47 0.57 0.57 22.09%
P/EPS 12.38 8.59 10.80 28.59 14.88 12.57 9.69 4.16%
EY 8.08 11.64 9.26 3.50 6.72 7.96 10.32 -3.99%
DY 1.21 4.35 5.84 2.84 7.19 6.10 6.53 -24.47%
P/NAPS 2.24 0.63 0.45 0.43 0.45 0.51 0.47 29.69%

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