[YTLE] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.72%
YoY- 64.86%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,770 44,067 43,318 41,672 39,541 36,508 34,330 12.13%
PBT 14,810 16,677 12,555 10,930 9,603 6,797 6,751 68.75%
Tax -4,165 -3,816 -4,080 -3,790 -3,440 -3,705 -3,474 12.84%
NP 10,645 12,861 8,475 7,140 6,163 3,092 3,277 119.18%
-
NP to SH 7,361 8,831 6,530 6,446 5,619 4,151 3,828 54.57%
-
Tax Rate 28.12% 22.88% 32.50% 34.68% 35.82% 54.51% 51.46% -
Total Cost 30,125 31,206 34,843 34,532 33,378 33,416 31,053 -2.00%
-
Net Worth 178,018 173,372 163,066 152,849 162,711 146,159 170,849 2.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,336 13,336 - - - - - -
Div Payout % 181.18% 151.02% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 178,018 173,372 163,066 152,849 162,711 146,159 170,849 2.77%
NOSH 1,369,375 1,333,636 1,358,888 1,273,750 1,355,925 1,217,999 1,423,750 -2.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.11% 29.19% 19.56% 17.13% 15.59% 8.47% 9.55% -
ROE 4.13% 5.09% 4.00% 4.22% 3.45% 2.84% 2.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.98 3.30 3.19 3.27 2.92 3.00 2.41 15.18%
EPS 0.54 0.66 0.48 0.51 0.41 0.34 0.27 58.67%
DPS 0.97 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 1,273,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.04 3.28 3.23 3.10 2.95 2.72 2.56 12.12%
EPS 0.55 0.66 0.49 0.48 0.42 0.31 0.29 53.15%
DPS 0.99 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1291 0.1215 0.1138 0.1212 0.1089 0.1273 2.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.76 0.80 0.79 0.62 0.50 0.29 -
P/RPS 28.55 23.00 25.10 24.15 21.26 16.68 12.03 77.82%
P/EPS 158.13 114.77 166.48 156.11 149.61 146.71 107.86 29.02%
EY 0.63 0.87 0.60 0.64 0.67 0.68 0.93 -22.84%
DY 1.15 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.54 5.85 6.67 6.58 5.17 4.17 2.42 93.90%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.38 0.77 0.70 0.76 0.79 0.56 0.50 -
P/RPS 46.35 23.30 21.96 23.23 27.09 18.68 20.74 70.84%
P/EPS 256.72 116.28 145.67 150.18 190.64 164.32 185.97 23.95%
EY 0.39 0.86 0.69 0.67 0.52 0.61 0.54 -19.48%
DY 0.71 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.62 5.92 5.83 6.33 6.58 4.67 4.17 86.38%

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