[YTLE] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 1.17%
YoY- 312.19%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,054 84,952 84,444 83,256 74,246 69,065 59,754 27.55%
PBT 77,018 78,800 79,540 78,640 64,843 64,812 37,748 60.93%
Tax -19,927 -20,370 -19,968 -19,992 -14,310 -13,062 -10,292 55.40%
NP 57,091 58,429 59,572 58,648 50,533 51,749 27,456 62.98%
-
NP to SH 34,490 35,912 37,134 36,124 35,706 38,420 17,856 55.16%
-
Tax Rate 25.87% 25.85% 25.10% 25.42% 22.07% 20.15% 27.27% -
Total Cost 28,963 26,522 24,872 24,608 23,713 17,316 32,298 -7.01%
-
Net Worth 202,089 188,537 188,360 188,707 175,176 175,044 175,854 9.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 26,945 - - - 26,950 17,953 27,054 -0.26%
Div Payout % 78.13% - - - 75.48% 46.73% 151.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,089 188,537 188,360 188,707 175,176 175,044 175,854 9.72%
NOSH 1,347,265 1,346,699 1,345,434 1,347,910 1,347,509 1,346,495 1,352,727 -0.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 66.34% 68.78% 70.55% 70.44% 68.06% 74.93% 45.95% -
ROE 17.07% 19.05% 19.71% 19.14% 20.38% 21.95% 10.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.39 6.31 6.28 6.18 5.51 5.13 4.42 27.88%
EPS 2.56 2.67 2.76 2.68 2.65 2.85 1.32 55.57%
DPS 2.00 0.00 0.00 0.00 2.00 1.33 2.00 0.00%
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,347,910
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.41 6.33 6.29 6.20 5.53 5.14 4.45 27.57%
EPS 2.57 2.67 2.77 2.69 2.66 2.86 1.33 55.20%
DPS 2.01 0.00 0.00 0.00 2.01 1.34 2.02 -0.33%
NAPS 0.1505 0.1404 0.1403 0.1406 0.1305 0.1304 0.131 9.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.83 0.79 0.72 0.96 1.18 1.28 -
P/RPS 11.59 13.16 12.59 11.66 17.42 23.01 28.98 -45.74%
P/EPS 28.91 31.12 28.62 26.87 36.23 41.36 96.97 -55.40%
EY 3.46 3.21 3.49 3.72 2.76 2.42 1.03 124.46%
DY 2.70 0.00 0.00 0.00 2.08 1.13 1.56 44.20%
P/NAPS 4.93 5.93 5.64 5.14 7.38 9.08 9.85 -36.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.76 0.76 0.87 0.85 0.76 1.00 0.99 -
P/RPS 11.90 12.05 13.86 13.76 13.79 19.50 22.41 -34.45%
P/EPS 29.69 28.50 31.52 31.72 28.68 35.05 75.00 -46.11%
EY 3.37 3.51 3.17 3.15 3.49 2.85 1.33 85.96%
DY 2.63 0.00 0.00 0.00 2.63 1.33 2.02 19.25%
P/NAPS 5.07 5.43 6.21 6.07 5.85 7.69 7.62 -23.80%

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