[YTLE] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.7%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 86,898 86,660 87,884 87,066 87,104 86,332 86,054 0.65%
PBT 76,380 76,992 66,928 80,850 82,344 82,468 77,018 -0.55%
Tax -19,030 -19,032 -17,067 -20,374 -20,738 -20,612 -19,927 -3.01%
NP 57,350 57,960 49,861 60,476 61,606 61,856 57,091 0.30%
-
NP to SH 36,104 36,608 30,969 37,541 38,584 38,912 34,490 3.08%
-
Tax Rate 24.91% 24.72% 25.50% 25.20% 25.18% 24.99% 25.87% -
Total Cost 29,548 28,700 38,023 26,590 25,498 24,476 28,963 1.33%
-
Net Worth 202,074 215,341 201,560 202,076 188,872 216,177 202,089 -0.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 26,874 - - - 26,945 -
Div Payout % - - 86.78% - - - 78.13% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 202,074 215,341 201,560 202,076 188,872 216,177 202,089 -0.00%
NOSH 1,347,164 1,345,882 1,343,739 1,347,177 1,349,090 1,351,111 1,347,265 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 66.00% 66.88% 56.74% 69.46% 70.73% 71.65% 66.34% -
ROE 17.87% 17.00% 15.36% 18.58% 20.43% 18.00% 17.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.45 6.44 6.54 6.46 6.46 6.39 6.39 0.62%
EPS 2.68 2.72 2.30 2.79 2.86 2.88 2.56 3.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.15 0.16 0.15 0.15 0.14 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,343,030
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.47 6.45 6.55 6.49 6.49 6.43 6.41 0.62%
EPS 2.69 2.73 2.31 2.80 2.87 2.90 2.57 3.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.01 -
NAPS 0.1505 0.1604 0.1501 0.1505 0.1407 0.161 0.1505 0.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.68 0.645 0.625 0.70 0.75 0.74 -
P/RPS 9.61 10.56 9.86 9.67 10.84 11.74 11.59 -11.71%
P/EPS 23.13 25.00 27.99 22.43 24.48 26.04 28.91 -13.78%
EY 4.32 4.00 3.57 4.46 4.09 3.84 3.46 15.90%
DY 0.00 0.00 3.10 0.00 0.00 0.00 2.70 -
P/NAPS 4.13 4.25 4.30 4.17 5.00 4.69 4.93 -11.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 0.625 0.64 0.65 0.71 0.635 0.70 0.76 -
P/RPS 9.69 9.94 9.94 10.99 9.84 10.96 11.90 -12.76%
P/EPS 23.32 23.53 28.20 25.48 22.20 24.31 29.69 -14.83%
EY 4.29 4.25 3.55 3.92 4.50 4.11 3.37 17.40%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.63 -
P/NAPS 4.17 4.00 4.33 4.73 4.54 4.38 5.07 -12.18%

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