[YTLE] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -3.29%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 87,104 86,332 86,054 84,952 84,444 83,256 74,246 11.18%
PBT 82,344 82,468 77,018 78,800 79,540 78,640 64,843 17.18%
Tax -20,738 -20,612 -19,927 -20,370 -19,968 -19,992 -14,310 27.91%
NP 61,606 61,856 57,091 58,429 59,572 58,648 50,533 14.05%
-
NP to SH 38,584 38,912 34,490 35,912 37,134 36,124 35,706 5.27%
-
Tax Rate 25.18% 24.99% 25.87% 25.85% 25.10% 25.42% 22.07% -
Total Cost 25,498 24,476 28,963 26,522 24,872 24,608 23,713 4.93%
-
Net Worth 188,872 216,177 202,089 188,537 188,360 188,707 175,176 5.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 26,945 - - - 26,950 -
Div Payout % - - 78.13% - - - 75.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,872 216,177 202,089 188,537 188,360 188,707 175,176 5.12%
NOSH 1,349,090 1,351,111 1,347,265 1,346,699 1,345,434 1,347,910 1,347,509 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 70.73% 71.65% 66.34% 68.78% 70.55% 70.44% 68.06% -
ROE 20.43% 18.00% 17.07% 19.05% 19.71% 19.14% 20.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.46 6.39 6.39 6.31 6.28 6.18 5.51 11.13%
EPS 2.86 2.88 2.56 2.67 2.76 2.68 2.65 5.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.14 0.16 0.15 0.14 0.14 0.14 0.13 5.04%
Adjusted Per Share Value based on latest NOSH - 1,349,516
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.49 6.43 6.41 6.33 6.29 6.20 5.53 11.20%
EPS 2.87 2.90 2.57 2.67 2.77 2.69 2.66 5.17%
DPS 0.00 0.00 2.01 0.00 0.00 0.00 2.01 -
NAPS 0.1407 0.161 0.1505 0.1404 0.1403 0.1406 0.1305 5.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.75 0.74 0.83 0.79 0.72 0.96 -
P/RPS 10.84 11.74 11.59 13.16 12.59 11.66 17.42 -27.00%
P/EPS 24.48 26.04 28.91 31.12 28.62 26.87 36.23 -22.90%
EY 4.09 3.84 3.46 3.21 3.49 3.72 2.76 29.82%
DY 0.00 0.00 2.70 0.00 0.00 0.00 2.08 -
P/NAPS 5.00 4.69 4.93 5.93 5.64 5.14 7.38 -22.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 0.635 0.70 0.76 0.76 0.87 0.85 0.76 -
P/RPS 9.84 10.96 11.90 12.05 13.86 13.76 13.79 -20.06%
P/EPS 22.20 24.31 29.69 28.50 31.52 31.72 28.68 -15.63%
EY 4.50 4.11 3.37 3.51 3.17 3.15 3.49 18.37%
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.63 -
P/NAPS 4.54 4.38 5.07 5.43 6.21 6.07 5.85 -15.48%

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