[YTLE] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -0.76%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 74,246 69,065 59,754 36,772 44,067 43,693 45,364 39.00%
PBT 64,843 64,812 37,748 17,144 16,676 15,276 16,610 148.54%
Tax -14,310 -13,062 -10,292 -5,012 -3,816 -3,966 -3,810 142.21%
NP 50,533 51,749 27,456 12,132 12,860 11,309 12,800 150.41%
-
NP to SH 35,706 38,420 17,856 8,764 8,831 7,870 9,360 144.74%
-
Tax Rate 22.07% 20.15% 27.27% 29.23% 22.88% 25.96% 22.94% -
Total Cost 23,713 17,316 32,298 24,640 31,207 32,384 32,564 -19.10%
-
Net Worth 175,176 175,044 175,854 178,018 174,062 160,990 160,457 6.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 26,950 17,953 27,054 - 13,389 - - -
Div Payout % 75.48% 46.73% 151.52% - 151.62% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 175,176 175,044 175,854 178,018 174,062 160,990 160,457 6.04%
NOSH 1,347,509 1,346,495 1,352,727 1,369,375 1,338,939 1,341,590 1,337,142 0.51%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 68.06% 74.93% 45.95% 32.99% 29.18% 25.88% 28.22% -
ROE 20.38% 21.95% 10.15% 4.92% 5.07% 4.89% 5.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.51 5.13 4.42 2.69 3.29 3.26 3.39 38.36%
EPS 2.65 2.85 1.32 0.64 0.66 0.59 0.70 143.49%
DPS 2.00 1.33 2.00 0.00 1.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.12 0.12 5.49%
Adjusted Per Share Value based on latest NOSH - 1,369,375
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.53 5.14 4.45 2.74 3.28 3.25 3.38 38.97%
EPS 2.66 2.86 1.33 0.65 0.66 0.59 0.70 144.10%
DPS 2.01 1.34 2.02 0.00 1.00 0.00 0.00 -
NAPS 0.1305 0.1304 0.131 0.1326 0.1296 0.1199 0.1195 6.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.96 1.18 1.28 0.85 0.76 0.80 0.79 -
P/RPS 17.42 23.01 28.98 31.65 23.09 24.56 23.29 -17.64%
P/EPS 36.23 41.36 96.97 132.81 115.23 136.36 112.86 -53.21%
EY 2.76 2.42 1.03 0.75 0.87 0.73 0.89 113.09%
DY 2.08 1.13 1.56 0.00 1.32 0.00 0.00 -
P/NAPS 7.38 9.08 9.85 6.54 5.85 6.67 6.58 7.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 0.76 1.00 0.99 1.38 0.77 0.70 0.76 -
P/RPS 13.79 19.50 22.41 51.39 23.40 21.49 22.40 -27.69%
P/EPS 28.68 35.05 75.00 215.63 116.75 119.32 108.57 -58.93%
EY 3.49 2.85 1.33 0.46 0.86 0.84 0.92 143.82%
DY 2.63 1.33 2.02 0.00 1.30 0.00 0.00 -
P/NAPS 5.85 7.69 7.62 10.62 5.92 5.83 6.33 -5.13%

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