[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -70.45%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 86,384 65,148 43,449 21,665 87,884 65,300 43,552 58.06%
PBT 74,515 56,616 38,190 19,248 66,928 60,638 41,172 48.67%
Tax -18,525 -14,161 -9,515 -4,758 -17,067 -15,281 -10,369 47.39%
NP 55,990 42,455 28,675 14,490 49,861 45,357 30,803 49.10%
-
NP to SH 34,792 26,544 18,052 9,152 30,969 28,156 19,292 48.32%
-
Tax Rate 24.86% 25.01% 24.91% 24.72% 25.50% 25.20% 25.18% -
Total Cost 30,394 22,693 14,774 7,175 38,023 19,943 12,749 78.74%
-
Net Worth 214,931 202,111 202,074 215,341 201,560 202,076 188,872 9.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 53,732 - - - 26,874 - - -
Div Payout % 154.44% - - - 86.78% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 214,931 202,111 202,074 215,341 201,560 202,076 188,872 9.02%
NOSH 1,343,320 1,347,411 1,347,164 1,345,882 1,343,739 1,347,177 1,349,090 -0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 64.82% 65.17% 66.00% 66.88% 56.74% 69.46% 70.73% -
ROE 16.19% 13.13% 8.93% 4.25% 15.36% 13.93% 10.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.43 4.84 3.23 1.61 6.54 4.85 3.23 58.44%
EPS 2.59 1.97 1.34 0.68 2.30 2.09 1.43 48.74%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.16 0.15 0.15 0.14 9.33%
Adjusted Per Share Value based on latest NOSH - 1,345,882
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.43 4.85 3.24 1.61 6.55 4.86 3.24 58.12%
EPS 2.59 1.98 1.34 0.68 2.31 2.10 1.44 48.05%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.1601 0.1505 0.1505 0.1604 0.1501 0.1505 0.1407 9.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.59 0.62 0.68 0.645 0.625 0.70 -
P/RPS 9.41 12.20 19.22 42.24 9.86 12.89 21.68 -42.76%
P/EPS 23.36 29.95 46.27 100.00 27.99 29.90 48.95 -39.01%
EY 4.28 3.34 2.16 1.00 3.57 3.34 2.04 64.10%
DY 6.61 0.00 0.00 0.00 3.10 0.00 0.00 -
P/NAPS 3.78 3.93 4.13 4.25 4.30 4.17 5.00 -17.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 0.595 0.63 0.625 0.64 0.65 0.71 0.635 -
P/RPS 9.25 13.03 19.38 39.76 9.94 14.65 19.67 -39.61%
P/EPS 22.97 31.98 46.64 94.12 28.20 33.97 44.41 -35.64%
EY 4.35 3.13 2.14 1.06 3.55 2.94 2.25 55.38%
DY 6.72 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 3.72 4.20 4.17 4.00 4.33 4.73 4.54 -12.46%

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