[YTLE] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -11.66%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,693 45,364 49,960 36,508 34,613 35,036 37,828 10.09%
PBT 15,276 16,610 24,612 6,797 7,600 8,344 13,388 9.20%
Tax -3,966 -3,810 -3,616 -3,705 -3,466 -3,640 -4,676 -10.40%
NP 11,309 12,800 20,996 3,092 4,133 4,704 8,712 19.01%
-
NP to SH 7,870 9,360 14,644 4,151 4,698 4,770 8,772 -6.98%
-
Tax Rate 25.96% 22.94% 14.69% 54.51% 45.61% 43.62% 34.93% -
Total Cost 32,384 32,564 28,964 33,416 30,480 30,332 29,116 7.35%
-
Net Worth 160,990 160,457 162,711 159,987 162,646 158,999 164,474 -1.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 160,990 160,457 162,711 159,987 162,646 158,999 164,474 -1.41%
NOSH 1,341,590 1,337,142 1,355,925 1,333,225 1,355,384 1,324,999 1,370,625 -1.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.88% 28.22% 42.03% 8.47% 11.94% 13.43% 23.03% -
ROE 4.89% 5.83% 9.00% 2.59% 2.89% 3.00% 5.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.26 3.39 3.68 2.74 2.55 2.64 2.76 11.75%
EPS 0.59 0.70 1.08 0.31 0.35 0.36 0.64 -5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,217,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.25 3.38 3.72 2.72 2.58 2.61 2.82 9.93%
EPS 0.59 0.70 1.09 0.31 0.35 0.36 0.65 -6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1195 0.1212 0.1192 0.1211 0.1184 0.1225 -1.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.79 0.62 0.50 0.29 0.30 0.35 -
P/RPS 24.56 23.29 16.83 18.26 11.36 11.35 12.68 55.44%
P/EPS 136.36 112.86 57.41 160.59 83.65 83.33 54.69 83.97%
EY 0.73 0.89 1.74 0.62 1.20 1.20 1.83 -45.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.67 6.58 5.17 4.17 2.42 2.50 2.92 73.53%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 -
Price 0.70 0.76 0.79 0.56 0.50 0.31 0.29 -
P/RPS 21.49 22.40 21.44 20.45 19.58 11.72 10.51 61.16%
P/EPS 119.32 108.57 73.15 179.86 144.23 86.11 45.31 90.81%
EY 0.84 0.92 1.37 0.56 0.69 1.16 2.21 -47.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 6.33 6.58 4.67 4.17 2.58 2.42 79.80%

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