[YTLE] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 252.78%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,067 43,693 45,364 49,960 36,508 34,613 35,036 16.56%
PBT 16,676 15,276 16,610 24,612 6,797 7,600 8,344 58.86%
Tax -3,816 -3,966 -3,810 -3,616 -3,705 -3,466 -3,640 3.20%
NP 12,860 11,309 12,800 20,996 3,092 4,133 4,704 95.87%
-
NP to SH 8,831 7,870 9,360 14,644 4,151 4,698 4,770 50.94%
-
Tax Rate 22.88% 25.96% 22.94% 14.69% 54.51% 45.61% 43.62% -
Total Cost 31,207 32,384 32,564 28,964 33,416 30,480 30,332 1.91%
-
Net Worth 174,062 160,990 160,457 162,711 159,987 162,646 158,999 6.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,389 - - - - - - -
Div Payout % 151.62% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,062 160,990 160,457 162,711 159,987 162,646 158,999 6.23%
NOSH 1,338,939 1,341,590 1,337,142 1,355,925 1,333,225 1,355,384 1,324,999 0.70%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 29.18% 25.88% 28.22% 42.03% 8.47% 11.94% 13.43% -
ROE 5.07% 4.89% 5.83% 9.00% 2.59% 2.89% 3.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.29 3.26 3.39 3.68 2.74 2.55 2.64 15.85%
EPS 0.66 0.59 0.70 1.08 0.31 0.35 0.36 49.96%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.49%
Adjusted Per Share Value based on latest NOSH - 1,355,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.28 3.25 3.38 3.72 2.72 2.58 2.61 16.50%
EPS 0.66 0.59 0.70 1.09 0.31 0.35 0.36 49.96%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1199 0.1195 0.1212 0.1192 0.1211 0.1184 6.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.80 0.79 0.62 0.50 0.29 0.30 -
P/RPS 23.09 24.56 23.29 16.83 18.26 11.36 11.35 60.76%
P/EPS 115.23 136.36 112.86 57.41 160.59 83.65 83.33 24.19%
EY 0.87 0.73 0.89 1.74 0.62 1.20 1.20 -19.34%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 6.67 6.58 5.17 4.17 2.42 2.50 76.53%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 0.77 0.70 0.76 0.79 0.56 0.50 0.31 -
P/RPS 23.40 21.49 22.40 21.44 20.45 19.58 11.72 58.76%
P/EPS 116.75 119.32 108.57 73.15 179.86 144.23 86.11 22.56%
EY 0.86 0.84 0.92 1.37 0.56 0.69 1.16 -18.13%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 5.83 6.33 6.58 4.67 4.17 2.58 74.23%

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