[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 47.76%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,682 12,490 36,508 25,960 17,518 9,457 32,095 -20.60%
PBT 8,305 6,153 6,797 5,700 4,172 3,347 6,626 16.20%
Tax -1,905 -904 -3,705 -2,600 -1,820 -1,169 -3,414 -32.15%
NP 6,400 5,249 3,092 3,100 2,352 2,178 3,212 58.14%
-
NP to SH 4,680 3,661 4,151 3,524 2,385 2,193 4,039 10.28%
-
Tax Rate 22.94% 14.69% 54.51% 45.61% 43.62% 34.93% 51.52% -
Total Cost 16,282 7,241 33,416 22,860 15,166 7,279 28,883 -31.68%
-
Net Worth 160,457 162,711 159,987 162,646 158,999 164,474 161,559 -0.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 160,457 162,711 159,987 162,646 158,999 164,474 161,559 -0.45%
NOSH 1,337,142 1,355,925 1,333,225 1,355,384 1,324,999 1,370,625 1,346,333 -0.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.22% 42.03% 8.47% 11.94% 13.43% 23.03% 10.01% -
ROE 2.92% 2.25% 2.59% 2.17% 1.50% 1.33% 2.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.70 0.92 2.74 1.92 1.32 0.69 2.38 -20.04%
EPS 0.35 0.27 0.31 0.26 0.18 0.16 0.30 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,423,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.69 0.93 2.72 1.93 1.30 0.70 2.39 -20.57%
EPS 0.35 0.27 0.31 0.26 0.18 0.16 0.30 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1212 0.1192 0.1211 0.1184 0.1225 0.1203 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.79 0.62 0.50 0.29 0.30 0.35 0.48 -
P/RPS 46.57 67.31 18.26 15.14 22.69 50.73 20.14 74.59%
P/EPS 225.71 229.63 160.59 111.54 166.67 218.75 160.00 25.70%
EY 0.44 0.44 0.62 0.90 0.60 0.46 0.63 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 5.17 4.17 2.42 2.50 2.92 4.00 39.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 -
Price 0.76 0.79 0.56 0.50 0.31 0.29 0.40 -
P/RPS 44.80 85.76 20.45 26.11 23.45 42.03 16.78 92.10%
P/EPS 217.14 292.59 179.86 192.31 172.22 181.25 133.33 38.29%
EY 0.46 0.34 0.56 0.52 0.58 0.55 0.75 -27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.58 4.67 4.17 2.58 2.42 3.33 53.27%

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