[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -71.79%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 87,884 65,300 43,552 21,583 86,054 63,714 42,222 63.09%
PBT 66,928 60,638 41,172 20,617 77,018 59,100 39,770 41.52%
Tax -17,067 -15,281 -10,369 -5,153 -19,927 -15,278 -9,984 43.01%
NP 49,861 45,357 30,803 15,464 57,091 43,822 29,786 41.02%
-
NP to SH 30,969 28,156 19,292 9,728 34,490 26,934 18,567 40.68%
-
Tax Rate 25.50% 25.20% 25.18% 24.99% 25.87% 25.85% 25.10% -
Total Cost 38,023 19,943 12,749 6,119 28,963 19,892 12,436 110.80%
-
Net Worth 201,560 202,076 188,872 216,177 202,089 188,538 188,360 4.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 26,874 - - - 26,945 - - -
Div Payout % 86.78% - - - 78.13% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,560 202,076 188,872 216,177 202,089 188,538 188,360 4.62%
NOSH 1,343,739 1,347,177 1,349,090 1,351,111 1,347,265 1,346,700 1,345,434 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 56.74% 69.46% 70.73% 71.65% 66.34% 68.78% 70.55% -
ROE 15.36% 13.93% 10.21% 4.50% 17.07% 14.29% 9.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.54 4.85 3.23 1.60 6.39 4.73 3.14 63.16%
EPS 2.30 2.09 1.43 0.72 2.56 2.00 1.38 40.61%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.16 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 1,351,111
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.55 4.86 3.24 1.61 6.41 4.75 3.14 63.33%
EPS 2.31 2.10 1.44 0.72 2.57 2.01 1.38 41.02%
DPS 2.00 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 0.1501 0.1505 0.1407 0.161 0.1505 0.1404 0.1403 4.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.645 0.625 0.70 0.75 0.74 0.83 0.79 -
P/RPS 9.86 12.89 21.68 46.95 11.59 17.54 25.17 -46.49%
P/EPS 27.99 29.90 48.95 104.17 28.91 41.50 57.25 -37.96%
EY 3.57 3.34 2.04 0.96 3.46 2.41 1.75 60.91%
DY 3.10 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 4.30 4.17 5.00 4.69 4.93 5.93 5.64 -16.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.65 0.71 0.635 0.70 0.76 0.76 0.87 -
P/RPS 9.94 14.65 19.67 43.82 11.90 16.06 27.72 -49.55%
P/EPS 28.20 33.97 44.41 97.22 29.69 38.00 63.04 -41.53%
EY 3.55 2.94 2.25 1.03 3.37 2.63 1.59 70.90%
DY 3.08 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 4.33 4.73 4.54 4.38 5.07 5.43 6.21 -21.38%

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