YTLPOWR | YTL POWER INTERNATIONAL BHD [NS]

3.92 (-0.76%)
0

T-O (am): 3.97 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

YTLPOWR | YTL POWER INTERNATIONAL BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 40.97 sen
Trailing PE (Sector Median: 17.1) 9.6
PEG 0.1
Altman Z 0.7
Beaver 0.32
Current Ratio 2.0
Debt-Equity (DE) Ratio 0.42
FCF Yield 2.34 %
Revenue QoQ -1.33 %
Revenue YoY 14.26%
Profit QoQ -0.33 %
Profit YoY 325.06 %
Profit Margin (Sector Median: 6.0) 14.37 %
ROE (ROIC: 7.22) 18.68 %
Dividend Per Share (DPS) 6.0 sen
Dividend Yield (DY) 1.53 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 17.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.0)
ROE (ROIC: 7.03)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 8 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 2.26
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 845.12
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


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

Summary


Market Cap: 31984 M.

Number of Shares: 8159 M.

Adjusted Float: 35.0%.

Stock highly correlated with

UTILITIES (99%)

CONSTRUCTN (98%)

YTL (98%)

HUMEIND (97%)

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

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 21-Sep-2023

Shareholder % Value (M)
Ytl Corp Berhad 48.98% 15663.49
Yeoh Tiong Lay & Sons Holdings Sdn Bhd 9.51% 3041.24
Employees Provident Fund Board 8.04% 2569.86
Cornerstone Crest Sdn Bhd 6.49% 2075.46
Credit Suisse (Hong Kong) Ltd 3.12% 997.76
Dato' Yeoh Seok Hong 1.67% 534.06
Amanah Saham Malaysia 1.45% 463.7
Seri Yakin Sdn Bhd 0.95% 303.8
Vanguard Group 0.82% 262.23
J.P. Morgan Securities plc 0.55% 175.89
CIMB Bank Berhad 0.53% 169.49
Citibank New York 0.48% 153.5
UBS AG 0.44% 140.71
Bank Sarasin CIE 0.39% 124.72
Amanah Saham Bumiputera 0.38% 121.52
Puan Sri Datin Seri Tan Kai Yong @ Tan Kay Neong 0.31% 99.14
Great Eastern Group 0.3% 95.94
Dato' Yeoh Soo Keng 0.27% 86.34
Morgan Stanley & Co International Plc 0.26% 83.15
Kenanga Growth Fund 0.24% 76.75
State Street Bank & Trust 0.24% 76.75
Yeoh Yew Choo 0.23% 73.55
Dato' Yeoh Soo Min 0.23% 73.55
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.