[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -74.71%
YoY- 312.19%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,054 63,714 42,222 20,814 74,246 51,799 29,877 102.56%
PBT 77,018 59,100 39,770 19,660 64,843 48,609 18,874 155.57%
Tax -19,927 -15,278 -9,984 -4,998 -14,310 -9,797 -5,146 146.79%
NP 57,091 43,822 29,786 14,662 50,533 38,812 13,728 158.83%
-
NP to SH 34,490 26,934 18,567 9,031 35,706 28,815 8,928 146.40%
-
Tax Rate 25.87% 25.85% 25.10% 25.42% 22.07% 20.15% 27.27% -
Total Cost 28,963 19,892 12,436 6,152 23,713 12,987 16,149 47.66%
-
Net Worth 202,089 188,538 188,360 188,707 175,176 175,044 175,854 9.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 26,945 - - - 26,950 13,464 13,527 58.37%
Div Payout % 78.13% - - - 75.48% 46.73% 151.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,089 188,538 188,360 188,707 175,176 175,044 175,854 9.72%
NOSH 1,347,265 1,346,700 1,345,434 1,347,910 1,347,509 1,346,495 1,352,727 -0.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 66.34% 68.78% 70.55% 70.44% 68.06% 74.93% 45.95% -
ROE 17.07% 14.29% 9.86% 4.79% 20.38% 16.46% 5.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.39 4.73 3.14 1.54 5.51 3.85 2.21 103.08%
EPS 2.56 2.00 1.38 0.67 2.65 2.14 0.66 147.07%
DPS 2.00 0.00 0.00 0.00 2.00 1.00 1.00 58.80%
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,347,910
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.41 4.75 3.14 1.55 5.53 3.86 2.23 102.29%
EPS 2.57 2.01 1.38 0.67 2.66 2.15 0.66 147.71%
DPS 2.01 0.00 0.00 0.00 2.01 1.00 1.01 58.28%
NAPS 0.1505 0.1404 0.1403 0.1406 0.1305 0.1304 0.131 9.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.83 0.79 0.72 0.96 1.18 1.28 -
P/RPS 11.59 17.54 25.17 46.63 17.42 30.67 57.95 -65.83%
P/EPS 28.91 41.50 57.25 107.46 36.23 55.14 193.94 -71.91%
EY 3.46 2.41 1.75 0.93 2.76 1.81 0.52 254.17%
DY 2.70 0.00 0.00 0.00 2.08 0.85 0.78 129.00%
P/NAPS 4.93 5.93 5.64 5.14 7.38 9.08 9.85 -36.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.76 0.76 0.87 0.85 0.76 1.00 0.99 -
P/RPS 11.90 16.06 27.72 55.05 13.79 25.99 44.82 -58.72%
P/EPS 29.69 38.00 63.04 126.87 28.68 46.73 150.00 -66.06%
EY 3.37 2.63 1.59 0.79 3.49 2.14 0.67 193.85%
DY 2.63 0.00 0.00 0.00 2.63 1.00 1.01 89.38%
P/NAPS 5.07 5.43 6.21 6.07 5.85 7.69 7.62 -23.80%

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