[YTLE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 28.05%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 65,300 43,552 21,583 86,054 63,714 42,222 20,814 114.15%
PBT 60,638 41,172 20,617 77,018 59,100 39,770 19,660 111.74%
Tax -15,281 -10,369 -5,153 -19,927 -15,278 -9,984 -4,998 110.51%
NP 45,357 30,803 15,464 57,091 43,822 29,786 14,662 112.16%
-
NP to SH 28,156 19,292 9,728 34,490 26,934 18,567 9,031 113.26%
-
Tax Rate 25.20% 25.18% 24.99% 25.87% 25.85% 25.10% 25.42% -
Total Cost 19,943 12,749 6,119 28,963 19,892 12,436 6,152 118.87%
-
Net Worth 202,076 188,872 216,177 202,089 188,538 188,360 188,707 4.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 26,945 - - - -
Div Payout % - - - 78.13% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 202,076 188,872 216,177 202,089 188,538 188,360 188,707 4.66%
NOSH 1,347,177 1,349,090 1,351,111 1,347,265 1,346,700 1,345,434 1,347,910 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 69.46% 70.73% 71.65% 66.34% 68.78% 70.55% 70.44% -
ROE 13.93% 10.21% 4.50% 17.07% 14.29% 9.86% 4.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.85 3.23 1.60 6.39 4.73 3.14 1.54 114.70%
EPS 2.09 1.43 0.72 2.56 2.00 1.38 0.67 113.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.16 0.15 0.14 0.14 0.14 4.70%
Adjusted Per Share Value based on latest NOSH - 1,349,285
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.86 3.24 1.61 6.41 4.75 3.14 1.55 114.07%
EPS 2.10 1.44 0.72 2.57 2.01 1.38 0.67 114.02%
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 0.1505 0.1407 0.161 0.1505 0.1404 0.1403 0.1406 4.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.70 0.75 0.74 0.83 0.79 0.72 -
P/RPS 12.89 21.68 46.95 11.59 17.54 25.17 46.63 -57.53%
P/EPS 29.90 48.95 104.17 28.91 41.50 57.25 107.46 -57.34%
EY 3.34 2.04 0.96 3.46 2.41 1.75 0.93 134.33%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 4.17 5.00 4.69 4.93 5.93 5.64 5.14 -13.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 -
Price 0.71 0.635 0.70 0.76 0.76 0.87 0.85 -
P/RPS 14.65 19.67 43.82 11.90 16.06 27.72 55.05 -58.59%
P/EPS 33.97 44.41 97.22 29.69 38.00 63.04 126.87 -58.42%
EY 2.94 2.25 1.03 3.37 2.63 1.59 0.79 139.95%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 4.73 4.54 4.38 5.07 5.43 6.21 6.07 -15.30%

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