[YTLE] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.28%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,828 32,095 31,634 28,478 27,976 25,593 24,572 33.22%
PBT 13,388 6,626 7,517 7,194 7,348 6,476 6,632 59.52%
Tax -4,676 -3,414 -3,426 -2,580 -2,540 -1,962 -2,309 59.86%
NP 8,712 3,212 4,090 4,614 4,808 4,514 4,322 59.36%
-
NP to SH 8,772 4,039 5,094 5,200 5,084 5,051 3,598 80.85%
-
Tax Rate 34.93% 51.52% 45.58% 35.86% 34.57% 30.30% 34.82% -
Total Cost 29,116 28,883 27,544 23,864 23,168 21,079 20,249 27.31%
-
Net Worth 164,474 161,559 163,757 164,210 169,466 163,165 161,939 1.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 164,474 161,559 163,757 164,210 169,466 163,165 161,939 1.03%
NOSH 1,370,625 1,346,333 1,364,642 1,368,421 1,412,222 1,359,714 1,349,499 1.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.03% 10.01% 12.93% 16.20% 17.19% 17.64% 17.59% -
ROE 5.33% 2.50% 3.11% 3.17% 3.00% 3.10% 2.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.76 2.38 2.32 2.08 1.98 1.88 1.82 31.89%
EPS 0.64 0.30 0.37 0.38 0.36 0.37 0.27 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,328,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.82 2.39 2.36 2.12 2.08 1.91 1.83 33.30%
EPS 0.65 0.30 0.38 0.39 0.38 0.38 0.27 79.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1203 0.122 0.1223 0.1262 0.1215 0.1206 1.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.48 0.44 0.56 0.51 0.57 0.68 -
P/RPS 12.68 20.14 18.98 26.91 25.74 30.28 37.35 -51.23%
P/EPS 54.69 160.00 117.86 147.37 141.67 153.44 255.00 -64.06%
EY 1.83 0.63 0.85 0.68 0.71 0.65 0.39 179.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.00 3.67 4.67 4.25 4.75 5.67 -35.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 0.29 0.40 0.45 0.50 0.56 0.54 0.57 -
P/RPS 10.51 16.78 19.41 24.03 28.27 28.69 31.30 -51.59%
P/EPS 45.31 133.33 120.54 131.58 155.56 145.37 213.75 -64.34%
EY 2.21 0.75 0.83 0.76 0.64 0.69 0.47 179.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.33 3.75 4.17 4.67 4.50 4.75 -36.13%

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