[YTLE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 105.59%
YoY- 107.96%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,583 86,054 63,714 42,222 20,814 74,246 51,799 -44.12%
PBT 20,617 77,018 59,100 39,770 19,660 64,843 48,609 -43.46%
Tax -5,153 -19,927 -15,278 -9,984 -4,998 -14,310 -9,797 -34.76%
NP 15,464 57,091 43,822 29,786 14,662 50,533 38,812 -45.76%
-
NP to SH 9,728 34,490 26,934 18,567 9,031 35,706 28,815 -51.41%
-
Tax Rate 24.99% 25.87% 25.85% 25.10% 25.42% 22.07% 20.15% -
Total Cost 6,119 28,963 19,892 12,436 6,152 23,713 12,987 -39.36%
-
Net Worth 216,177 202,089 188,538 188,360 188,707 175,176 175,044 15.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 26,945 - - - 26,950 13,464 -
Div Payout % - 78.13% - - - 75.48% 46.73% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 216,177 202,089 188,538 188,360 188,707 175,176 175,044 15.06%
NOSH 1,351,111 1,347,265 1,346,700 1,345,434 1,347,910 1,347,509 1,346,495 0.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 71.65% 66.34% 68.78% 70.55% 70.44% 68.06% 74.93% -
ROE 4.50% 17.07% 14.29% 9.86% 4.79% 20.38% 16.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.60 6.39 4.73 3.14 1.54 5.51 3.85 -44.22%
EPS 0.72 2.56 2.00 1.38 0.67 2.65 2.14 -51.52%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 0.16 0.15 0.14 0.14 0.14 0.13 0.13 14.80%
Adjusted Per Share Value based on latest NOSH - 1,343,098
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.61 6.41 4.75 3.14 1.55 5.53 3.86 -44.08%
EPS 0.72 2.57 2.01 1.38 0.67 2.66 2.15 -51.67%
DPS 0.00 2.01 0.00 0.00 0.00 2.01 1.00 -
NAPS 0.161 0.1505 0.1404 0.1403 0.1406 0.1305 0.1304 15.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.74 0.83 0.79 0.72 0.96 1.18 -
P/RPS 46.95 11.59 17.54 25.17 46.63 17.42 30.67 32.72%
P/EPS 104.17 28.91 41.50 57.25 107.46 36.23 55.14 52.64%
EY 0.96 3.46 2.41 1.75 0.93 2.76 1.81 -34.40%
DY 0.00 2.70 0.00 0.00 0.00 2.08 0.85 -
P/NAPS 4.69 4.93 5.93 5.64 5.14 7.38 9.08 -35.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 0.70 0.76 0.76 0.87 0.85 0.76 1.00 -
P/RPS 43.82 11.90 16.06 27.72 55.05 13.79 25.99 41.52%
P/EPS 97.22 29.69 38.00 63.04 126.87 28.68 46.73 62.75%
EY 1.03 3.37 2.63 1.59 0.79 3.49 2.14 -38.50%
DY 0.00 2.63 0.00 0.00 0.00 2.63 1.00 -
P/NAPS 4.38 5.07 5.43 6.21 6.07 5.85 7.69 -31.21%

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