[YTLE] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -36.08%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,772 44,067 43,693 45,364 49,960 36,508 34,613 4.11%
PBT 17,144 16,676 15,276 16,610 24,612 6,797 7,600 71.91%
Tax -5,012 -3,816 -3,966 -3,810 -3,616 -3,705 -3,466 27.84%
NP 12,132 12,860 11,309 12,800 20,996 3,092 4,133 104.87%
-
NP to SH 8,764 8,831 7,870 9,360 14,644 4,151 4,698 51.48%
-
Tax Rate 29.23% 22.88% 25.96% 22.94% 14.69% 54.51% 45.61% -
Total Cost 24,640 31,207 32,384 32,564 28,964 33,416 30,480 -13.20%
-
Net Worth 178,018 174,062 160,990 160,457 162,711 159,987 162,646 6.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 13,389 - - - - - -
Div Payout % - 151.62% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 178,018 174,062 160,990 160,457 162,711 159,987 162,646 6.19%
NOSH 1,369,375 1,338,939 1,341,590 1,337,142 1,355,925 1,333,225 1,355,384 0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.99% 29.18% 25.88% 28.22% 42.03% 8.47% 11.94% -
ROE 4.92% 5.07% 4.89% 5.83% 9.00% 2.59% 2.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.69 3.29 3.26 3.39 3.68 2.74 2.55 3.62%
EPS 0.64 0.66 0.59 0.70 1.08 0.31 0.35 49.47%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 1,273,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.74 3.28 3.25 3.38 3.72 2.72 2.58 4.08%
EPS 0.65 0.66 0.59 0.70 1.09 0.31 0.35 51.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1296 0.1199 0.1195 0.1212 0.1192 0.1211 6.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.76 0.80 0.79 0.62 0.50 0.29 -
P/RPS 31.65 23.09 24.56 23.29 16.83 18.26 11.36 97.87%
P/EPS 132.81 115.23 136.36 112.86 57.41 160.59 83.65 36.05%
EY 0.75 0.87 0.73 0.89 1.74 0.62 1.20 -26.87%
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.54 5.85 6.67 6.58 5.17 4.17 2.42 93.90%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.38 0.77 0.70 0.76 0.79 0.56 0.50 -
P/RPS 51.39 23.40 21.49 22.40 21.44 20.45 19.58 90.16%
P/EPS 215.63 116.75 119.32 108.57 73.15 179.86 144.23 30.71%
EY 0.46 0.86 0.84 0.92 1.37 0.56 0.69 -23.66%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.62 5.92 5.83 6.33 6.58 4.67 4.17 86.38%

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