[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -73.76%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 87,532 66,494 44,367 21,511 86,384 65,148 43,449 59.71%
PBT 76,446 58,706 39,447 19,296 74,515 56,616 38,190 59.03%
Tax -19,111 -14,693 -9,798 -4,814 -18,525 -14,161 -9,515 59.39%
NP 57,335 44,013 29,649 14,482 55,990 42,455 28,675 58.91%
-
NP to SH 35,716 27,852 18,914 9,128 34,792 26,544 18,052 57.79%
-
Tax Rate 25.00% 25.03% 24.84% 24.95% 24.86% 25.01% 24.91% -
Total Cost 30,197 22,481 14,718 7,029 30,394 22,693 14,774 61.26%
-
Net Worth 202,048 188,371 174,384 228,199 214,931 202,111 202,074 -0.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 53,879 - - - 53,732 - - -
Div Payout % 150.86% - - - 154.44% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,048 188,371 174,384 228,199 214,931 202,111 202,074 -0.00%
NOSH 1,346,992 1,345,507 1,341,418 1,342,352 1,343,320 1,347,411 1,347,164 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 65.50% 66.19% 66.83% 67.32% 64.82% 65.17% 66.00% -
ROE 17.68% 14.79% 10.85% 4.00% 16.19% 13.13% 8.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.50 4.94 3.31 1.60 6.43 4.84 3.23 59.59%
EPS 2.65 2.07 1.41 0.68 2.59 1.97 1.34 57.75%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.17 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,352
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.52 4.95 3.30 1.60 6.43 4.85 3.24 59.59%
EPS 2.66 2.07 1.41 0.68 2.59 1.98 1.34 58.14%
DPS 4.01 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.1505 0.1403 0.1299 0.17 0.1601 0.1505 0.1505 0.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.525 0.58 0.545 0.675 0.605 0.59 0.62 -
P/RPS 8.08 11.74 16.48 42.12 9.41 12.20 19.22 -43.97%
P/EPS 19.80 28.02 38.65 99.26 23.36 29.95 46.27 -43.30%
EY 5.05 3.57 2.59 1.01 4.28 3.34 2.16 76.42%
DY 7.62 0.00 0.00 0.00 6.61 0.00 0.00 -
P/NAPS 3.50 4.14 4.19 3.97 3.78 3.93 4.13 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 0.515 0.56 0.535 0.595 0.595 0.63 0.625 -
P/RPS 7.93 11.33 16.18 37.13 9.25 13.03 19.38 -44.97%
P/EPS 19.42 27.05 37.94 87.50 22.97 31.98 46.64 -44.32%
EY 5.15 3.70 2.64 1.14 4.35 3.13 2.14 79.87%
DY 7.77 0.00 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 3.43 4.00 4.12 3.50 3.72 4.20 4.17 -12.24%

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