[YTLE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 97.25%
YoY- -6.43%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,511 86,384 65,148 43,449 21,665 87,884 65,300 -52.26%
PBT 19,296 74,515 56,616 38,190 19,248 66,928 60,638 -53.35%
Tax -4,814 -18,525 -14,161 -9,515 -4,758 -17,067 -15,281 -53.66%
NP 14,482 55,990 42,455 28,675 14,490 49,861 45,357 -53.25%
-
NP to SH 9,128 34,792 26,544 18,052 9,152 30,969 28,156 -52.77%
-
Tax Rate 24.95% 24.86% 25.01% 24.91% 24.72% 25.50% 25.20% -
Total Cost 7,029 30,394 22,693 14,774 7,175 38,023 19,943 -50.07%
-
Net Worth 228,199 214,931 202,111 202,074 215,341 201,560 202,076 8.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 53,732 - - - 26,874 - -
Div Payout % - 154.44% - - - 86.78% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 228,199 214,931 202,111 202,074 215,341 201,560 202,076 8.43%
NOSH 1,342,352 1,343,320 1,347,411 1,347,164 1,345,882 1,343,739 1,347,177 -0.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 67.32% 64.82% 65.17% 66.00% 66.88% 56.74% 69.46% -
ROE 4.00% 16.19% 13.13% 8.93% 4.25% 15.36% 13.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.60 6.43 4.84 3.23 1.61 6.54 4.85 -52.22%
EPS 0.68 2.59 1.97 1.34 0.68 2.30 2.09 -52.66%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 1,348,484
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.60 6.43 4.85 3.24 1.61 6.55 4.86 -52.28%
EPS 0.68 2.59 1.98 1.34 0.68 2.31 2.10 -52.81%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.17 0.1601 0.1505 0.1505 0.1604 0.1501 0.1505 8.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.675 0.605 0.59 0.62 0.68 0.645 0.625 -
P/RPS 42.12 9.41 12.20 19.22 42.24 9.86 12.89 120.04%
P/EPS 99.26 23.36 29.95 46.27 100.00 27.99 29.90 122.37%
EY 1.01 4.28 3.34 2.16 1.00 3.57 3.34 -54.91%
DY 0.00 6.61 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 3.97 3.78 3.93 4.13 4.25 4.30 4.17 -3.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.595 0.595 0.63 0.625 0.64 0.65 0.71 -
P/RPS 37.13 9.25 13.03 19.38 39.76 9.94 14.65 85.78%
P/EPS 87.50 22.97 31.98 46.64 94.12 28.20 33.97 87.79%
EY 1.14 4.35 3.13 2.14 1.06 3.55 2.94 -46.79%
DY 0.00 6.72 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 3.50 3.72 4.20 4.17 4.00 4.33 4.73 -18.17%

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