[YTLE] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 32,676 33,848 25,945 26,026 24,078 22,244 19,082 42.99%
PBT 14,652 15,808 13,695 13,105 13,286 14,012 9,436 33.98%
Tax -6,478 -6,604 -6,076 -5,962 -5,990 -6,192 -4,035 36.99%
NP 8,174 9,204 7,619 7,142 7,296 7,820 5,401 31.71%
-
NP to SH 8,174 9,204 7,619 7,142 7,296 7,820 5,401 31.71%
-
Tax Rate 44.21% 41.78% 44.37% 45.49% 45.09% 44.19% 42.76% -
Total Cost 24,502 24,644 18,326 18,884 16,782 14,424 13,681 47.31%
-
Net Worth 152,419 151,595 148,576 147,081 144,568 144,265 107,010 26.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 152,419 151,595 148,576 147,081 144,568 144,265 107,010 26.51%
NOSH 134,884 135,352 135,069 134,937 135,111 134,827 100,953 21.24%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.02% 27.19% 29.37% 27.44% 30.30% 35.16% 28.30% -
ROE 5.36% 6.07% 5.13% 4.86% 5.05% 5.42% 5.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.23 25.01 19.21 19.29 17.82 16.50 18.90 17.95%
EPS 6.06 6.80 5.64 5.29 5.40 5.80 5.35 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.10 1.09 1.07 1.07 1.06 4.34%
Adjusted Per Share Value based on latest NOSH - 134,566
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.43 2.52 1.93 1.94 1.79 1.66 1.42 42.92%
EPS 0.61 0.69 0.57 0.53 0.54 0.58 0.40 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1129 0.1107 0.1096 0.1077 0.1075 0.0797 26.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.14 0.14 0.12 0.11 0.11 0.11 0.00 -
P/RPS 0.58 0.56 0.62 0.57 0.62 0.67 0.00 -
P/EPS 2.31 2.06 2.13 2.08 2.04 1.90 0.00 -
EY 43.29 48.57 47.01 48.12 49.09 52.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.11 0.10 0.10 0.10 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 05/12/02 29/08/02 -
Price 0.13 0.13 0.17 0.11 0.11 1.09 0.12 -
P/RPS 0.54 0.52 0.89 0.57 0.62 6.61 0.63 -9.74%
P/EPS 2.15 1.91 3.01 2.08 2.04 18.79 2.24 -2.68%
EY 46.62 52.31 33.18 48.12 49.09 5.32 44.58 3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.15 0.10 0.10 1.02 0.11 5.95%

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