[YTLE] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 2.8%
YoY- 107.96%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,332 86,054 84,952 84,444 83,256 74,246 69,065 15.99%
PBT 82,468 77,018 78,800 79,540 78,640 64,843 64,812 17.37%
Tax -20,612 -19,927 -20,370 -19,968 -19,992 -14,310 -13,062 35.42%
NP 61,856 57,091 58,429 59,572 58,648 50,533 51,749 12.59%
-
NP to SH 38,912 34,490 35,912 37,134 36,124 35,706 38,420 0.84%
-
Tax Rate 24.99% 25.87% 25.85% 25.10% 25.42% 22.07% 20.15% -
Total Cost 24,476 28,963 26,522 24,872 24,608 23,713 17,316 25.86%
-
Net Worth 216,177 202,089 188,537 188,360 188,707 175,176 175,044 15.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 26,945 - - - 26,950 17,953 -
Div Payout % - 78.13% - - - 75.48% 46.73% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 216,177 202,089 188,537 188,360 188,707 175,176 175,044 15.06%
NOSH 1,351,111 1,347,265 1,346,699 1,345,434 1,347,910 1,347,509 1,346,495 0.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 71.65% 66.34% 68.78% 70.55% 70.44% 68.06% 74.93% -
ROE 18.00% 17.07% 19.05% 19.71% 19.14% 20.38% 21.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.39 6.39 6.31 6.28 6.18 5.51 5.13 15.72%
EPS 2.88 2.56 2.67 2.76 2.68 2.65 2.85 0.69%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 1.33 -
NAPS 0.16 0.15 0.14 0.14 0.14 0.13 0.13 14.80%
Adjusted Per Share Value based on latest NOSH - 1,343,098
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.43 6.41 6.33 6.29 6.20 5.53 5.14 16.05%
EPS 2.90 2.57 2.67 2.77 2.69 2.66 2.86 0.92%
DPS 0.00 2.01 0.00 0.00 0.00 2.01 1.34 -
NAPS 0.161 0.1505 0.1404 0.1403 0.1406 0.1305 0.1304 15.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.74 0.83 0.79 0.72 0.96 1.18 -
P/RPS 11.74 11.59 13.16 12.59 11.66 17.42 23.01 -36.07%
P/EPS 26.04 28.91 31.12 28.62 26.87 36.23 41.36 -26.47%
EY 3.84 3.46 3.21 3.49 3.72 2.76 2.42 35.92%
DY 0.00 2.70 0.00 0.00 0.00 2.08 1.13 -
P/NAPS 4.69 4.93 5.93 5.64 5.14 7.38 9.08 -35.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 0.70 0.76 0.76 0.87 0.85 0.76 1.00 -
P/RPS 10.96 11.90 12.05 13.86 13.76 13.79 19.50 -31.82%
P/EPS 24.31 29.69 28.50 31.52 31.72 28.68 35.05 -21.59%
EY 4.11 3.37 3.51 3.17 3.15 3.49 2.85 27.55%
DY 0.00 2.63 0.00 0.00 0.00 2.63 1.33 -
P/NAPS 4.38 5.07 5.43 6.21 6.07 5.85 7.69 -31.21%

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