[YTLE] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -45.62%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 49,960 36,508 34,613 35,036 37,828 32,095 31,634 35.57%
PBT 24,612 6,797 7,600 8,344 13,388 6,626 7,517 120.33%
Tax -3,616 -3,705 -3,466 -3,640 -4,676 -3,414 -3,426 3.66%
NP 20,996 3,092 4,133 4,704 8,712 3,212 4,090 197.28%
-
NP to SH 14,644 4,151 4,698 4,770 8,772 4,039 5,094 102.04%
-
Tax Rate 14.69% 54.51% 45.61% 43.62% 34.93% 51.52% 45.58% -
Total Cost 28,964 33,416 30,480 30,332 29,116 28,883 27,544 3.40%
-
Net Worth 162,711 159,987 162,646 158,999 164,474 161,559 163,757 -0.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 162,711 159,987 162,646 158,999 164,474 161,559 163,757 -0.42%
NOSH 1,355,925 1,333,225 1,355,384 1,324,999 1,370,625 1,346,333 1,364,642 -0.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 42.03% 8.47% 11.94% 13.43% 23.03% 10.01% 12.93% -
ROE 9.00% 2.59% 2.89% 3.00% 5.33% 2.50% 3.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.68 2.74 2.55 2.64 2.76 2.38 2.32 35.97%
EPS 1.08 0.31 0.35 0.36 0.64 0.30 0.37 104.11%
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 - 1,920,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.72 2.72 2.58 2.61 2.82 2.39 2.36 35.40%
EPS 1.09 0.31 0.35 0.36 0.65 0.30 0.38 101.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1192 0.1211 0.1184 0.1225 0.1203 0.122 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.50 0.29 0.30 0.35 0.48 0.44 -
P/RPS 16.83 18.26 11.36 11.35 12.68 20.14 18.98 -7.69%
P/EPS 57.41 160.59 83.65 83.33 54.69 160.00 117.86 -38.06%
EY 1.74 0.62 1.20 1.20 1.83 0.63 0.85 61.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 4.17 2.42 2.50 2.92 4.00 3.67 25.63%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 -
Price 0.79 0.56 0.50 0.31 0.29 0.40 0.45 -
P/RPS 21.44 20.45 19.58 11.72 10.51 16.78 19.41 6.84%
P/EPS 73.15 179.86 144.23 86.11 45.31 133.33 120.54 -28.29%
EY 1.37 0.56 0.69 1.16 2.21 0.75 0.83 39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 4.67 4.17 2.58 2.42 3.33 3.75 45.42%

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