[YTLE] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.5%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,364 49,960 36,508 34,613 35,036 37,828 32,095 25.86%
PBT 16,610 24,612 6,797 7,600 8,344 13,388 6,626 84.22%
Tax -3,810 -3,616 -3,705 -3,466 -3,640 -4,676 -3,414 7.56%
NP 12,800 20,996 3,092 4,133 4,704 8,712 3,212 150.72%
-
NP to SH 9,360 14,644 4,151 4,698 4,770 8,772 4,039 74.85%
-
Tax Rate 22.94% 14.69% 54.51% 45.61% 43.62% 34.93% 51.52% -
Total Cost 32,564 28,964 33,416 30,480 30,332 29,116 28,883 8.30%
-
Net Worth 160,457 162,711 159,987 162,646 158,999 164,474 161,559 -0.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 160,457 162,711 159,987 162,646 158,999 164,474 161,559 -0.45%
NOSH 1,337,142 1,355,925 1,333,225 1,355,384 1,324,999 1,370,625 1,346,333 -0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.22% 42.03% 8.47% 11.94% 13.43% 23.03% 10.01% -
ROE 5.83% 9.00% 2.59% 2.89% 3.00% 5.33% 2.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.39 3.68 2.74 2.55 2.64 2.76 2.38 26.51%
EPS 0.70 1.08 0.31 0.35 0.36 0.64 0.30 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,423,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.38 3.72 2.72 2.58 2.61 2.82 2.39 25.91%
EPS 0.70 1.09 0.31 0.35 0.36 0.65 0.30 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1212 0.1192 0.1211 0.1184 0.1225 0.1203 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.79 0.62 0.50 0.29 0.30 0.35 0.48 -
P/RPS 23.29 16.83 18.26 11.36 11.35 12.68 20.14 10.14%
P/EPS 112.86 57.41 160.59 83.65 83.33 54.69 160.00 -20.70%
EY 0.89 1.74 0.62 1.20 1.20 1.83 0.63 25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 5.17 4.17 2.42 2.50 2.92 4.00 39.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 -
Price 0.76 0.79 0.56 0.50 0.31 0.29 0.40 -
P/RPS 22.40 21.44 20.45 19.58 11.72 10.51 16.78 21.17%
P/EPS 108.57 73.15 179.86 144.23 86.11 45.31 133.33 -12.76%
EY 0.92 1.37 0.56 0.69 1.16 2.21 0.75 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.58 4.67 4.17 2.58 2.42 3.33 53.27%

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