[YTLE] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 103.74%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 83,256 74,246 69,065 59,754 36,772 44,067 43,693 53.63%
PBT 78,640 64,843 64,812 37,748 17,144 16,676 15,276 197.84%
Tax -19,992 -14,310 -13,062 -10,292 -5,012 -3,816 -3,966 193.70%
NP 58,648 50,533 51,749 27,456 12,132 12,860 11,309 199.30%
-
NP to SH 36,124 35,706 38,420 17,856 8,764 8,831 7,870 175.93%
-
Tax Rate 25.42% 22.07% 20.15% 27.27% 29.23% 22.88% 25.96% -
Total Cost 24,608 23,713 17,316 32,298 24,640 31,207 32,384 -16.71%
-
Net Worth 188,707 175,176 175,044 175,854 178,018 174,062 160,990 11.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 26,950 17,953 27,054 - 13,389 - -
Div Payout % - 75.48% 46.73% 151.52% - 151.62% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 188,707 175,176 175,044 175,854 178,018 174,062 160,990 11.16%
NOSH 1,347,910 1,347,509 1,346,495 1,352,727 1,369,375 1,338,939 1,341,590 0.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 70.44% 68.06% 74.93% 45.95% 32.99% 29.18% 25.88% -
ROE 19.14% 20.38% 21.95% 10.15% 4.92% 5.07% 4.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.18 5.51 5.13 4.42 2.69 3.29 3.26 53.11%
EPS 2.68 2.65 2.85 1.32 0.64 0.66 0.59 174.02%
DPS 0.00 2.00 1.33 2.00 0.00 1.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.13 0.12 10.81%
Adjusted Per Share Value based on latest NOSH - 1,347,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.20 5.53 5.14 4.45 2.74 3.28 3.25 53.75%
EPS 2.69 2.66 2.86 1.33 0.65 0.66 0.59 174.70%
DPS 0.00 2.01 1.34 2.02 0.00 1.00 0.00 -
NAPS 0.1406 0.1305 0.1304 0.131 0.1326 0.1296 0.1199 11.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.96 1.18 1.28 0.85 0.76 0.80 -
P/RPS 11.66 17.42 23.01 28.98 31.65 23.09 24.56 -39.11%
P/EPS 26.87 36.23 41.36 96.97 132.81 115.23 136.36 -66.10%
EY 3.72 2.76 2.42 1.03 0.75 0.87 0.73 195.83%
DY 0.00 2.08 1.13 1.56 0.00 1.32 0.00 -
P/NAPS 5.14 7.38 9.08 9.85 6.54 5.85 6.67 -15.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 0.85 0.76 1.00 0.99 1.38 0.77 0.70 -
P/RPS 13.76 13.79 19.50 22.41 51.39 23.40 21.49 -25.69%
P/EPS 31.72 28.68 35.05 75.00 215.63 116.75 119.32 -58.62%
EY 3.15 3.49 2.85 1.33 0.46 0.86 0.84 141.17%
DY 0.00 2.63 1.33 2.02 0.00 1.30 0.00 -
P/NAPS 6.07 5.85 7.69 7.62 10.62 5.92 5.83 2.72%

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