[YTLE] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -15.91%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,754 36,772 44,067 43,693 45,364 49,960 36,508 38.75%
PBT 37,748 17,144 16,676 15,276 16,610 24,612 6,797 212.62%
Tax -10,292 -5,012 -3,816 -3,966 -3,810 -3,616 -3,705 97.24%
NP 27,456 12,132 12,860 11,309 12,800 20,996 3,092 327.10%
-
NP to SH 17,856 8,764 8,831 7,870 9,360 14,644 4,151 163.79%
-
Tax Rate 27.27% 29.23% 22.88% 25.96% 22.94% 14.69% 54.51% -
Total Cost 32,298 24,640 31,207 32,384 32,564 28,964 33,416 -2.23%
-
Net Worth 175,854 178,018 174,062 160,990 160,457 162,711 159,987 6.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 27,054 - 13,389 - - - - -
Div Payout % 151.52% - 151.62% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 175,854 178,018 174,062 160,990 160,457 162,711 159,987 6.48%
NOSH 1,352,727 1,369,375 1,338,939 1,341,590 1,337,142 1,355,925 1,333,225 0.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 45.95% 32.99% 29.18% 25.88% 28.22% 42.03% 8.47% -
ROE 10.15% 4.92% 5.07% 4.89% 5.83% 9.00% 2.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.42 2.69 3.29 3.26 3.39 3.68 2.74 37.42%
EPS 1.32 0.64 0.66 0.59 0.70 1.08 0.31 162.01%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.12 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 1,358,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.45 2.74 3.28 3.25 3.38 3.72 2.72 38.71%
EPS 1.33 0.65 0.66 0.59 0.70 1.09 0.31 163.33%
DPS 2.02 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1326 0.1296 0.1199 0.1195 0.1212 0.1192 6.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 0.85 0.76 0.80 0.79 0.62 0.50 -
P/RPS 28.98 31.65 23.09 24.56 23.29 16.83 18.26 35.94%
P/EPS 96.97 132.81 115.23 136.36 112.86 57.41 160.59 -28.49%
EY 1.03 0.75 0.87 0.73 0.89 1.74 0.62 40.14%
DY 1.56 0.00 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 9.85 6.54 5.85 6.67 6.58 5.17 4.17 77.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 -
Price 0.99 1.38 0.77 0.70 0.76 0.79 0.56 -
P/RPS 22.41 51.39 23.40 21.49 22.40 21.44 20.45 6.27%
P/EPS 75.00 215.63 116.75 119.32 108.57 73.15 179.86 -44.09%
EY 1.33 0.46 0.86 0.84 0.92 1.37 0.56 77.72%
DY 2.02 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 7.62 10.62 5.92 5.83 6.33 6.58 4.67 38.47%

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