[YTLE] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 12.2%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 69,065 59,754 36,772 44,067 43,693 45,364 49,960 24.12%
PBT 64,812 37,748 17,144 16,676 15,276 16,610 24,612 90.80%
Tax -13,062 -10,292 -5,012 -3,816 -3,966 -3,810 -3,616 135.61%
NP 51,749 27,456 12,132 12,860 11,309 12,800 20,996 82.56%
-
NP to SH 38,420 17,856 8,764 8,831 7,870 9,360 14,644 90.33%
-
Tax Rate 20.15% 27.27% 29.23% 22.88% 25.96% 22.94% 14.69% -
Total Cost 17,316 32,298 24,640 31,207 32,384 32,564 28,964 -29.05%
-
Net Worth 175,044 175,854 178,018 174,062 160,990 160,457 162,711 4.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 17,953 27,054 - 13,389 - - - -
Div Payout % 46.73% 151.52% - 151.62% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 175,044 175,854 178,018 174,062 160,990 160,457 162,711 4.99%
NOSH 1,346,495 1,352,727 1,369,375 1,338,939 1,341,590 1,337,142 1,355,925 -0.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 74.93% 45.95% 32.99% 29.18% 25.88% 28.22% 42.03% -
ROE 21.95% 10.15% 4.92% 5.07% 4.89% 5.83% 9.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.13 4.42 2.69 3.29 3.26 3.39 3.68 24.81%
EPS 2.85 1.32 0.64 0.66 0.59 0.70 1.08 91.07%
DPS 1.33 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 1,333,636
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.14 4.45 2.74 3.28 3.25 3.38 3.72 24.07%
EPS 2.86 1.33 0.65 0.66 0.59 0.70 1.09 90.34%
DPS 1.34 2.02 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1304 0.131 0.1326 0.1296 0.1199 0.1195 0.1212 5.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.28 0.85 0.76 0.80 0.79 0.62 -
P/RPS 23.01 28.98 31.65 23.09 24.56 23.29 16.83 23.20%
P/EPS 41.36 96.97 132.81 115.23 136.36 112.86 57.41 -19.65%
EY 2.42 1.03 0.75 0.87 0.73 0.89 1.74 24.62%
DY 1.13 1.56 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 9.08 9.85 6.54 5.85 6.67 6.58 5.17 45.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 -
Price 1.00 0.99 1.38 0.77 0.70 0.76 0.79 -
P/RPS 19.50 22.41 51.39 23.40 21.49 22.40 21.44 -6.13%
P/EPS 35.05 75.00 215.63 116.75 119.32 108.57 73.15 -38.79%
EY 2.85 1.33 0.46 0.86 0.84 0.92 1.37 63.03%
DY 1.33 2.02 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 7.69 7.62 10.62 5.92 5.83 6.33 6.58 10.96%

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