[YTLE] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 12.82%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 87,884 87,066 87,104 86,332 86,054 84,952 84,444 2.70%
PBT 66,928 80,850 82,344 82,468 77,018 78,800 79,540 -10.88%
Tax -17,067 -20,374 -20,738 -20,612 -19,927 -20,370 -19,968 -9.94%
NP 49,861 60,476 61,606 61,856 57,091 58,429 59,572 -11.19%
-
NP to SH 30,969 37,541 38,584 38,912 34,490 35,912 37,134 -11.40%
-
Tax Rate 25.50% 25.20% 25.18% 24.99% 25.87% 25.85% 25.10% -
Total Cost 38,023 26,590 25,498 24,476 28,963 26,522 24,872 32.74%
-
Net Worth 201,560 202,076 188,872 216,177 202,089 188,537 188,360 4.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 26,874 - - - 26,945 - - -
Div Payout % 86.78% - - - 78.13% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,560 202,076 188,872 216,177 202,089 188,537 188,360 4.62%
NOSH 1,343,739 1,347,177 1,349,090 1,351,111 1,347,265 1,346,699 1,345,434 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 56.74% 69.46% 70.73% 71.65% 66.34% 68.78% 70.55% -
ROE 15.36% 18.58% 20.43% 18.00% 17.07% 19.05% 19.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.54 6.46 6.46 6.39 6.39 6.31 6.28 2.74%
EPS 2.30 2.79 2.86 2.88 2.56 2.67 2.76 -11.45%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.16 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 1,351,111
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.55 6.49 6.49 6.43 6.41 6.33 6.29 2.73%
EPS 2.31 2.80 2.87 2.90 2.57 2.67 2.77 -11.41%
DPS 2.00 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 0.1501 0.1505 0.1407 0.161 0.1505 0.1404 0.1403 4.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.645 0.625 0.70 0.75 0.74 0.83 0.79 -
P/RPS 9.86 9.67 10.84 11.74 11.59 13.16 12.59 -15.04%
P/EPS 27.99 22.43 24.48 26.04 28.91 31.12 28.62 -1.47%
EY 3.57 4.46 4.09 3.84 3.46 3.21 3.49 1.52%
DY 3.10 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 4.30 4.17 5.00 4.69 4.93 5.93 5.64 -16.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.65 0.71 0.635 0.70 0.76 0.76 0.87 -
P/RPS 9.94 10.99 9.84 10.96 11.90 12.05 13.86 -19.89%
P/EPS 28.20 25.48 22.20 24.31 29.69 28.50 31.52 -7.15%
EY 3.55 3.92 4.50 4.11 3.37 3.51 3.17 7.84%
DY 3.08 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 4.33 4.73 4.54 4.38 5.07 5.43 6.21 -21.38%

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