T-O (am): 3.78 (08:59:00)
T-O (pm): 3.78 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 5,683.51 | 664.78 | 470.60 | 8.3% | 0.00 | 5.74 | 10.4% | 4.4% | 56.1% | 44.5% | ||||||||
21 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 6,341.37 | 1,239.15 | 1,072.40 | 16.9% | 4.00 | 13.16 | 22.9% | 10.5% | 53.5% | 5.1% | ||||||||
23 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 5,159.85 | 819.16 | 698.69 | 13.5% | 3.00 | 8.62 | 4.0% | 3.7% | 17.3% | 34.5% | ||||||||
22 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 5,373.56 | 1,024.82 | 845.12 | 15.7% | 0.00 | 10.43 | 1.3% | 14.3% | 0.3% | 325.1% | ||||||||
23 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 5,445.74 | 1,031.49 | 847.91 | 15.6% | 0.00 | 10.47 | 23.2% | 14.8% | 25.0% | 389.3% | ||||||||
24 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 7,087.82 | 1,351.98 | 1,130.22 | 15.9% | 3.50 | 13.95 | 32.3% | 56.6% | 117.5% | 485.1% | ||||||||
25 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 5,357.46 | 610.40 | 519.64 | 9.7% | 2.50 | 6.41 | 13.9% | 14.7% | 161.4% | 48.6% | ||||||||
23 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 4,702.78 | 255.94 | 198.82 | 4.2% | 0.00 | 2.45 | 0.9% | 8.4% | 14.7% | 958.0% | ||||||||
24 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 4,744.47 | 224.90 | 173.28 | 3.6% | 0.00 | 2.14 | 4.8% | 35.0% | 10.3% | 389.6% | ||||||||
25 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 4,525.72 | 187.21 | 193.17 | 4.3% | 2.50 | 2.38 | 3.1% | 49.5% | 80.9% | 139.7% | ||||||||
26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 4,670.79 | 1,037.03 | 1,010.23 | 21.6% | 2.00 | 12.47 | 9.0% | 77.2% | 5275.9% | 800.4% | ||||||||
24 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 5,133.88 | 76.20 | 18.79 | 0.4% | 0.00 | 0.23 | 46.1% | 96.2% | 46.9% | 87.8% | ||||||||
25 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 3,513.47 | 100.35 | 35.40 | 1.0% | 0.00 | 0.44 | 16.1% | 40.4% | 107.3% | 54.0% | ||||||||
08 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 3,026.90 | 152.45 | -486.69 | -16.1% | 2.50 | -6.01 | 14.8% | 30.2% | 533.8% | 238.3% | ||||||||
28 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 2,636.48 | 168.57 | 112.19 | 4.3% | 2.00 | 1.38 | 0.8% | 1.8% | 27.4% | 58.5% | ||||||||
25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 2,616.55 | 206.58 | 154.55 | 5.9% | 0.00 | 1.95 | 4.5% | 6.4% | 101.0% | 120.0% | ||||||||
26 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 2,502.83 | 108.86 | 76.88 | 3.1% | 0.00 | 1.00 | 7.7% | 15.4% | 153.4% | 14.1% | ||||||||
28 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 2,324.66 | 97.99 | -143.84 | -6.2% | 0.00 | -1.87 | 10.3% | 24.0% | 303.2% | 195.8% | ||||||||
16 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 2,590.47 | 115.64 | 70.80 | 2.7% | 0.00 | 0.92 | 7.3% | 10.3% | 0.8% | 36.4% | ||||||||
20 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 2,795.62 | 102.43 | 70.26 | 2.5% | 0.00 | 0.92 | 5.5% | 4.5% | 4.3% | 2.1% | ||||||||
26 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 2,959.51 | 107.71 | 67.36 | 2.3% | 0.00 | 0.88 | 3.2% | 5.6% | 55.1% | 46.7% | ||||||||
29 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 3,058.72 | 246.62 | 150.16 | 4.9% | 5.00 | 1.96 | 5.9% | 10.0% | 34.9% | 27.4% | ||||||||
31 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 2,887.57 | 167.31 | 111.28 | 3.9% | 0.00 | 1.45 | 1.4% | 11.5% | 55.0% | 23.3% | ||||||||
27 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 2,927.35 | 129.02 | 71.77 | 2.5% | 0.00 | 0.94 | 4.4% | 10.8% | 43.2% | 47.4% | ||||||||
23 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 2,803.43 | 190.74 | 126.28 | 4.5% | 0.00 | 1.64 | 0.8% | 8.7% | 38.9% | 4.7% | ||||||||
29 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 2,780.41 | 284.91 | 206.69 | 7.4% | 5.00 | 2.61 | 7.3% | 7.5% | 42.5% | 3.6% | ||||||||
24 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 2,590.02 | 218.15 | 145.02 | 5.6% | 0.00 | 1.83 | 1.9% | 8.5% | 6.2% | 9.7% | ||||||||
23 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 2,640.85 | 227.31 | 136.50 | 5.2% | 0.00 | 1.74 | 2.4% | 7.2% | 3.1% | 18.1% | ||||||||
22 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 2,578.40 | 212.87 | 132.45 | 5.1% | 0.00 | 1.71 | 0.3% | 10.2% | 33.6% | 9.6% | ||||||||
29 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 2,586.42 | 223.33 | 199.48 | 7.7% | 5.00 | 2.57 | 8.4% | 19.6% | 24.2% | 47.3% | ||||||||
25 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 2,386.46 | 215.56 | 160.62 | 6.7% | 0.00 | 2.07 | 3.2% | 6.5% | 3.7% | 9.0% | ||||||||
23 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 2,464.73 | 239.95 | 166.76 | 6.8% | 0.00 | 2.15 | 5.3% | 5.8% | 13.8% | 44.9% | ||||||||
17 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 2,340.62 | 188.78 | 146.55 | 6.3% | 0.00 | 1.90 | 8.3% | 27.3% | 61.3% | 21.5% | ||||||||
25 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 2,161.64 | 428.67 | 378.73 | 17.5% | 10.00 | 4.91 | 3.5% | 24.1% | 114.6% | 99.9% | ||||||||
26 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 2,240.91 | 217.94 | 176.49 | 7.9% | 0.00 | 2.29 | 14.4% | 16.4% | 41.7% | 20.8% | ||||||||
25 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 2,617.91 | 387.10 | 302.71 | 11.6% | 0.00 | 3.92 | 18.7% | 13.9% | 62.1% | 23.5% | ||||||||
26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 3,220.03 | 266.29 | 186.72 | 5.8% | 0.00 | 2.64 | 13.1% | 4.1% | 1.4% | 23.4% | ||||||||
20 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 2,847.25 | 240.51 | 189.44 | 6.7% | 10.00 | 2.69 | 6.2% | 14.8% | 14.9% | 57.8% | ||||||||
21 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 2,680.34 | 338.90 | 222.74 | 8.3% | 0.00 | 3.17 | 11.8% | 18.8% | 9.1% | 12.8% | ||||||||
12 Feb 15 | 31/12/14 | 2 | 30/06/15 | 3,039.61 | 348.29 | 245.13 | 8.1% | 0.00 | 3.51 | 9.5% | 19.4% | 0.5% | 0.8% |
EPS | 37.34 sen |
Trailing PE (Sector Median: 14.8) | 10.0 |
PEG | 10.0 |
Altman Z | 0.7 |
Beaver | 0.077 |
Current Ratio | 2.15 |
Debt-Equity (DE) Ratio | 2.2 |
FCF Yield | 2.19 % |
Revenue QoQ | -10.37 % |
Revenue YoY | 4.37% |
Profit QoQ | -56.12 % |
Profit YoY | -44.5 % |
Profit Margin (Sector Median: 8.0) | 13.68 % |
ROE (ROIC: 7.21) | 18.11 % |
Dividend Per Share (DPS) | 7.0 sen |
Dividend Yield (DY) | 1.88 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.8) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 8.0) | |
ROE (ROIC: 7.01) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 6 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.28 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 470.6 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 1181.43 |
Expected Revenue (M) | 59668.37 |
Expected Growth (%) | 29.0 |
DATO' SRI MICHAEL YEOH SOCK SIONG reduced 2232249.0 units announced on 12 Dec 2023 at ~RM2.26
DATO' YEOH SOO KENG added 1500000.0 units announced on 26 Oct 2022 at ~RM0.67
DATO' YEOH SOO KENG added 2958000.0 units announced on 14 Oct 2022 at ~RM0.67
DATO' YEOH SEOK KIAN added 600000.0 units announced on 07 Jun 2022 at ~RM0.75
TAN SRI FRANCIS YEOH SOCK PING added 1000000.0 units announced on 01 Jun 2022 at ~RM0.73
DATO' YEOH SOO MIN added 100000.0 units announced on 15 Dec 2021 at ~RM0.6
TAN SRI DATO' DR FRANCIS YEOH SOCK PING added 53200.0 units announced on 15 Jul 2021 at ~RM0.685
DATO' YEOH SEOK KIAN added 100000.0 units announced on 02 Jul 2021 at ~RM0.705
DATO' MARK YEOH SEOK KAH added 29463.0 units announced on 02 Apr 2021 at ~RM0.715
DATO YEOH SEOK HONG added 593000.0 units announced on 16 Oct 2020 at ~RM0.69
DATO YEOH SEOK HONG added 850000.0 units announced on 13 Oct 2020 at ~RM0.67
DATO' MARK YEOH SEOK KAH added 60000.0 units announced on 28 Sep 2020 at ~RM0.67
DATO' MARK YEOH SEOK KAH added 200000.0 units announced on 24 Sep 2020 at ~RM0.67
Market Cap: 30836 M.
Market Cap Class: Titans
Number of Shares: 8267 M.
Adjusted Float: 35.0%.
Stock highly correlated with
YTL (98%)
MASTER (97%)
ALLIANZ (96%)
FBMMSCS (96%)
YTL Power International Berhad, an investment holding company, is engaged in the development, construction, completion, maintenance, and operation of power plants in Malaysia. It owns and operates 2 gas-fired combined cycle power plants with a combined capacity of 1,212 megawatts. The company also owns and operates the power transmission grid for the state of South Australia; and a 1,220 megawatt coal-fired power plant located at the Palton Power Generation Complex in East Java, Indonesia. In addition, YTL Power International provides various services, including public entertainment, events, and public relations; water supply and waste water; engineering and construction; and construction management, consultancy, and power station operation. The company is based in Kuala Lumpur, Malaysia. YTL Power International Berhad is a subsidiary of YTL Corporation Berhad.
Sectors: Infrastructure (IPC), Power Utilities, Telco, Water Utilities, Utilities, Gas, Water & Multi-Utilities
Code: 6742
Website: http://www.ytlpowerinternational.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 21-Sep-2023