[YTLE] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 4.94%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 87,532 88,658 88,734 86,044 86,384 86,864 86,898 0.48%
PBT 76,446 78,274 78,894 77,184 74,515 75,488 76,380 0.05%
Tax -19,111 -19,590 -19,596 -19,256 -18,525 -18,881 -19,030 0.28%
NP 57,335 58,684 59,298 57,928 55,990 56,606 57,350 -0.01%
-
NP to SH 35,716 37,136 37,828 36,512 34,792 35,392 36,104 -0.71%
-
Tax Rate 25.00% 25.03% 24.84% 24.95% 24.86% 25.01% 24.91% -
Total Cost 30,197 29,974 29,436 28,116 30,394 30,257 29,548 1.46%
-
Net Worth 202,048 188,371 174,384 228,199 214,931 202,111 202,074 -0.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 53,879 - - - 53,732 - - -
Div Payout % 150.86% - - - 154.44% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,048 188,371 174,384 228,199 214,931 202,111 202,074 -0.00%
NOSH 1,346,992 1,345,507 1,341,418 1,342,352 1,343,320 1,347,411 1,347,164 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 65.50% 66.19% 66.83% 67.32% 64.82% 65.17% 66.00% -
ROE 17.68% 19.71% 21.69% 16.00% 16.19% 17.51% 17.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.50 6.59 6.61 6.41 6.43 6.45 6.45 0.51%
EPS 2.65 2.76 2.82 2.72 2.59 2.63 2.68 -0.74%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.17 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,352
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.52 6.60 6.61 6.41 6.43 6.47 6.47 0.51%
EPS 2.66 2.77 2.82 2.72 2.59 2.64 2.69 -0.74%
DPS 4.01 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.1505 0.1403 0.1299 0.17 0.1601 0.1505 0.1505 0.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.525 0.58 0.545 0.675 0.605 0.59 0.62 -
P/RPS 8.08 8.80 8.24 10.53 9.41 9.15 9.61 -10.94%
P/EPS 19.80 21.01 19.33 24.82 23.36 22.46 23.13 -9.86%
EY 5.05 4.76 5.17 4.03 4.28 4.45 4.32 11.00%
DY 7.62 0.00 0.00 0.00 6.61 0.00 0.00 -
P/NAPS 3.50 4.14 4.19 3.97 3.78 3.93 4.13 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 0.515 0.56 0.535 0.595 0.595 0.63 0.625 -
P/RPS 7.93 8.50 8.09 9.28 9.25 9.77 9.69 -12.54%
P/EPS 19.42 20.29 18.97 21.88 22.97 23.98 23.32 -11.51%
EY 5.15 4.93 5.27 4.57 4.35 4.17 4.29 12.99%
DY 7.77 0.00 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 3.43 4.00 4.12 3.50 3.72 4.20 4.17 -12.24%

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