[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 45.06%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 43,552 21,583 86,054 63,714 42,222 20,814 74,246 -29.81%
PBT 41,172 20,617 77,018 59,100 39,770 19,660 64,843 -26.02%
Tax -10,369 -5,153 -19,927 -15,278 -9,984 -4,998 -14,310 -19.24%
NP 30,803 15,464 57,091 43,822 29,786 14,662 50,533 -28.00%
-
NP to SH 19,292 9,728 34,490 26,934 18,567 9,031 35,706 -33.53%
-
Tax Rate 25.18% 24.99% 25.87% 25.85% 25.10% 25.42% 22.07% -
Total Cost 12,749 6,119 28,963 19,892 12,436 6,152 23,713 -33.75%
-
Net Worth 188,872 216,177 202,089 188,538 188,360 188,707 175,176 5.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 26,945 - - - 26,950 -
Div Payout % - - 78.13% - - - 75.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,872 216,177 202,089 188,538 188,360 188,707 175,176 5.12%
NOSH 1,349,090 1,351,111 1,347,265 1,346,700 1,345,434 1,347,910 1,347,509 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 70.73% 71.65% 66.34% 68.78% 70.55% 70.44% 68.06% -
ROE 10.21% 4.50% 17.07% 14.29% 9.86% 4.79% 20.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.23 1.60 6.39 4.73 3.14 1.54 5.51 -29.84%
EPS 1.43 0.72 2.56 2.00 1.38 0.67 2.65 -33.59%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.14 0.16 0.15 0.14 0.14 0.14 0.13 5.04%
Adjusted Per Share Value based on latest NOSH - 1,349,516
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.24 1.61 6.41 4.75 3.14 1.55 5.53 -29.86%
EPS 1.44 0.72 2.57 2.01 1.38 0.67 2.66 -33.45%
DPS 0.00 0.00 2.01 0.00 0.00 0.00 2.01 -
NAPS 0.1407 0.161 0.1505 0.1404 0.1403 0.1406 0.1305 5.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.75 0.74 0.83 0.79 0.72 0.96 -
P/RPS 21.68 46.95 11.59 17.54 25.17 46.63 17.42 15.62%
P/EPS 48.95 104.17 28.91 41.50 57.25 107.46 36.23 22.10%
EY 2.04 0.96 3.46 2.41 1.75 0.93 2.76 -18.17%
DY 0.00 0.00 2.70 0.00 0.00 0.00 2.08 -
P/NAPS 5.00 4.69 4.93 5.93 5.64 5.14 7.38 -22.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 0.635 0.70 0.76 0.76 0.87 0.85 0.76 -
P/RPS 19.67 43.82 11.90 16.06 27.72 55.05 13.79 26.57%
P/EPS 44.41 97.22 29.69 38.00 63.04 126.87 28.68 33.66%
EY 2.25 1.03 3.37 2.63 1.59 0.79 3.49 -25.27%
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.63 -
P/NAPS 4.54 4.38 5.07 5.43 6.21 6.07 5.85 -15.48%

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