[YTLE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 9.99%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 65,148 43,449 21,665 87,884 65,300 43,552 21,583 109.00%
PBT 56,616 38,190 19,248 66,928 60,638 41,172 20,617 96.21%
Tax -14,161 -9,515 -4,758 -17,067 -15,281 -10,369 -5,153 96.31%
NP 42,455 28,675 14,490 49,861 45,357 30,803 15,464 96.18%
-
NP to SH 26,544 18,052 9,152 30,969 28,156 19,292 9,728 95.38%
-
Tax Rate 25.01% 24.91% 24.72% 25.50% 25.20% 25.18% 24.99% -
Total Cost 22,693 14,774 7,175 38,023 19,943 12,749 6,119 139.78%
-
Net Worth 202,111 202,074 215,341 201,560 202,076 188,872 216,177 -4.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 26,874 - - - -
Div Payout % - - - 86.78% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 202,111 202,074 215,341 201,560 202,076 188,872 216,177 -4.39%
NOSH 1,347,411 1,347,164 1,345,882 1,343,739 1,347,177 1,349,090 1,351,111 -0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 65.17% 66.00% 66.88% 56.74% 69.46% 70.73% 71.65% -
ROE 13.13% 8.93% 4.25% 15.36% 13.93% 10.21% 4.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.84 3.23 1.61 6.54 4.85 3.23 1.60 109.30%
EPS 1.97 1.34 0.68 2.30 2.09 1.43 0.72 95.74%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.15 0.15 0.14 0.16 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,366,071
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.85 3.24 1.61 6.55 4.86 3.24 1.61 108.72%
EPS 1.98 1.34 0.68 2.31 2.10 1.44 0.72 96.40%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1505 0.1604 0.1501 0.1505 0.1407 0.161 -4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.62 0.68 0.645 0.625 0.70 0.75 -
P/RPS 12.20 19.22 42.24 9.86 12.89 21.68 46.95 -59.31%
P/EPS 29.95 46.27 100.00 27.99 29.90 48.95 104.17 -56.47%
EY 3.34 2.16 1.00 3.57 3.34 2.04 0.96 129.78%
DY 0.00 0.00 0.00 3.10 0.00 0.00 0.00 -
P/NAPS 3.93 4.13 4.25 4.30 4.17 5.00 4.69 -11.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 -
Price 0.63 0.625 0.64 0.65 0.71 0.635 0.70 -
P/RPS 13.03 19.38 39.76 9.94 14.65 19.67 43.82 -55.48%
P/EPS 31.98 46.64 94.12 28.20 33.97 44.41 97.22 -52.38%
EY 3.13 2.14 1.06 3.55 2.94 2.25 1.03 109.94%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 4.20 4.17 4.00 4.33 4.73 4.54 4.38 -2.76%

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