[YTLE] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 115.17%
YoY- 388.14%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 84,444 83,256 74,246 69,065 59,754 36,772 44,067 54.09%
PBT 79,540 78,640 64,843 64,812 37,748 17,144 16,676 182.54%
Tax -19,968 -19,992 -14,310 -13,062 -10,292 -5,012 -3,816 200.49%
NP 59,572 58,648 50,533 51,749 27,456 12,132 12,860 177.11%
-
NP to SH 37,134 36,124 35,706 38,420 17,856 8,764 8,831 159.83%
-
Tax Rate 25.10% 25.42% 22.07% 20.15% 27.27% 29.23% 22.88% -
Total Cost 24,872 24,608 23,713 17,316 32,298 24,640 31,207 -14.00%
-
Net Worth 188,360 188,707 175,176 175,044 175,854 178,018 174,062 5.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 26,950 17,953 27,054 - 13,389 -
Div Payout % - - 75.48% 46.73% 151.52% - 151.62% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,360 188,707 175,176 175,044 175,854 178,018 174,062 5.38%
NOSH 1,345,434 1,347,910 1,347,509 1,346,495 1,352,727 1,369,375 1,338,939 0.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 70.55% 70.44% 68.06% 74.93% 45.95% 32.99% 29.18% -
ROE 19.71% 19.14% 20.38% 21.95% 10.15% 4.92% 5.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.28 6.18 5.51 5.13 4.42 2.69 3.29 53.69%
EPS 2.76 2.68 2.65 2.85 1.32 0.64 0.66 158.88%
DPS 0.00 0.00 2.00 1.33 2.00 0.00 1.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 1,343,716
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.29 6.20 5.53 5.14 4.45 2.74 3.28 54.17%
EPS 2.77 2.69 2.66 2.86 1.33 0.65 0.66 159.51%
DPS 0.00 0.00 2.01 1.34 2.02 0.00 1.00 -
NAPS 0.1403 0.1406 0.1305 0.1304 0.131 0.1326 0.1296 5.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.79 0.72 0.96 1.18 1.28 0.85 0.76 -
P/RPS 12.59 11.66 17.42 23.01 28.98 31.65 23.09 -33.18%
P/EPS 28.62 26.87 36.23 41.36 96.97 132.81 115.23 -60.38%
EY 3.49 3.72 2.76 2.42 1.03 0.75 0.87 151.82%
DY 0.00 0.00 2.08 1.13 1.56 0.00 1.32 -
P/NAPS 5.64 5.14 7.38 9.08 9.85 6.54 5.85 -2.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 -
Price 0.87 0.85 0.76 1.00 0.99 1.38 0.77 -
P/RPS 13.86 13.76 13.79 19.50 22.41 51.39 23.40 -29.40%
P/EPS 31.52 31.72 28.68 35.05 75.00 215.63 116.75 -58.12%
EY 3.17 3.15 3.49 2.85 1.33 0.46 0.86 138.05%
DY 0.00 0.00 2.63 1.33 2.02 0.00 1.30 -
P/NAPS 6.21 6.07 5.85 7.69 7.62 10.62 5.92 3.23%

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