[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 222.75%
YoY- 388.14%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 42,222 20,814 74,246 51,799 29,877 9,193 44,067 -2.80%
PBT 39,770 19,660 64,843 48,609 18,874 4,286 16,676 78.21%
Tax -9,984 -4,998 -14,310 -9,797 -5,146 -1,253 -3,816 89.54%
NP 29,786 14,662 50,533 38,812 13,728 3,033 12,860 74.78%
-
NP to SH 18,567 9,031 35,706 28,815 8,928 2,191 8,831 63.89%
-
Tax Rate 25.10% 25.42% 22.07% 20.15% 27.27% 29.23% 22.88% -
Total Cost 12,436 6,152 23,713 12,987 16,149 6,160 31,207 -45.75%
-
Net Worth 188,360 188,707 175,176 175,044 175,854 178,018 174,062 5.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 26,950 13,464 13,527 - 13,389 -
Div Payout % - - 75.48% 46.73% 151.52% - 151.62% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,360 188,707 175,176 175,044 175,854 178,018 174,062 5.38%
NOSH 1,345,434 1,347,910 1,347,509 1,346,495 1,352,727 1,369,375 1,338,939 0.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 70.55% 70.44% 68.06% 74.93% 45.95% 32.99% 29.18% -
ROE 9.86% 4.79% 20.38% 16.46% 5.08% 1.23% 5.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.14 1.54 5.51 3.85 2.21 0.67 3.29 -3.05%
EPS 1.38 0.67 2.65 2.14 0.66 0.16 0.66 63.29%
DPS 0.00 0.00 2.00 1.00 1.00 0.00 1.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 1,343,716
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.14 1.55 5.53 3.86 2.23 0.68 3.28 -2.85%
EPS 1.38 0.67 2.66 2.15 0.66 0.16 0.66 63.29%
DPS 0.00 0.00 2.01 1.00 1.01 0.00 1.00 -
NAPS 0.1403 0.1406 0.1305 0.1304 0.131 0.1326 0.1296 5.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.79 0.72 0.96 1.18 1.28 0.85 0.76 -
P/RPS 25.17 46.63 17.42 30.67 57.95 126.61 23.09 5.90%
P/EPS 57.25 107.46 36.23 55.14 193.94 531.25 115.23 -37.19%
EY 1.75 0.93 2.76 1.81 0.52 0.19 0.87 59.14%
DY 0.00 0.00 2.08 0.85 0.78 0.00 1.32 -
P/NAPS 5.64 5.14 7.38 9.08 9.85 6.54 5.85 -2.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 -
Price 0.87 0.85 0.76 1.00 0.99 1.38 0.77 -
P/RPS 27.72 55.05 13.79 25.99 44.82 205.56 23.40 11.92%
P/EPS 63.04 126.87 28.68 46.73 150.00 862.50 116.75 -33.61%
EY 1.59 0.79 3.49 2.14 0.67 0.12 0.86 50.46%
DY 0.00 0.00 2.63 1.00 1.01 0.00 1.30 -
P/NAPS 6.21 6.07 5.85 7.69 7.62 10.62 5.92 3.23%

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