[YTLE] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 3.6%
YoY- 4.78%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 83,228 87,532 88,658 88,734 86,044 86,384 86,864 -2.80%
PBT 75,104 76,446 78,274 78,894 77,184 74,515 75,488 -0.33%
Tax -18,540 -19,111 -19,590 -19,596 -19,256 -18,525 -18,881 -1.20%
NP 56,564 57,335 58,684 59,298 57,928 55,990 56,606 -0.04%
-
NP to SH 34,564 35,716 37,136 37,828 36,512 34,792 35,392 -1.56%
-
Tax Rate 24.69% 25.00% 25.03% 24.84% 24.95% 24.86% 25.01% -
Total Cost 26,664 30,197 29,974 29,436 28,116 30,394 30,257 -8.07%
-
Net Worth 216,024 202,048 188,371 174,384 228,199 214,931 202,111 4.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 53,879 - - - 53,732 - -
Div Payout % - 150.86% - - - 154.44% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 216,024 202,048 188,371 174,384 228,199 214,931 202,111 4.53%
NOSH 1,350,156 1,346,992 1,345,507 1,341,418 1,342,352 1,343,320 1,347,411 0.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 67.96% 65.50% 66.19% 66.83% 67.32% 64.82% 65.17% -
ROE 16.00% 17.68% 19.71% 21.69% 16.00% 16.19% 17.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.16 6.50 6.59 6.61 6.41 6.43 6.45 -3.01%
EPS 2.56 2.65 2.76 2.82 2.72 2.59 2.63 -1.78%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.17 0.16 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 1,340,547
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.20 6.52 6.60 6.61 6.41 6.43 6.47 -2.79%
EPS 2.57 2.66 2.77 2.82 2.72 2.59 2.64 -1.77%
DPS 0.00 4.01 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.1609 0.1505 0.1403 0.1299 0.17 0.1601 0.1505 4.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.525 0.58 0.545 0.675 0.605 0.59 -
P/RPS 9.33 8.08 8.80 8.24 10.53 9.41 9.15 1.30%
P/EPS 22.46 19.80 21.01 19.33 24.82 23.36 22.46 0.00%
EY 4.45 5.05 4.76 5.17 4.03 4.28 4.45 0.00%
DY 0.00 7.62 0.00 0.00 0.00 6.61 0.00 -
P/NAPS 3.59 3.50 4.14 4.19 3.97 3.78 3.93 -5.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 -
Price 0.545 0.515 0.56 0.535 0.595 0.595 0.63 -
P/RPS 8.84 7.93 8.50 8.09 9.28 9.25 9.77 -6.44%
P/EPS 21.29 19.42 20.29 18.97 21.88 22.97 23.98 -7.61%
EY 4.70 5.15 4.93 5.27 4.57 4.35 4.17 8.29%
DY 0.00 7.77 0.00 0.00 0.00 6.72 0.00 -
P/NAPS 3.41 3.43 4.00 4.12 3.50 3.72 4.20 -12.95%

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