[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 45.95%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,449 21,665 87,884 65,300 43,552 21,583 86,054 -36.51%
PBT 38,190 19,248 66,928 60,638 41,172 20,617 77,018 -37.27%
Tax -9,515 -4,758 -17,067 -15,281 -10,369 -5,153 -19,927 -38.82%
NP 28,675 14,490 49,861 45,357 30,803 15,464 57,091 -36.73%
-
NP to SH 18,052 9,152 30,969 28,156 19,292 9,728 34,490 -34.97%
-
Tax Rate 24.91% 24.72% 25.50% 25.20% 25.18% 24.99% 25.87% -
Total Cost 14,774 7,175 38,023 19,943 12,749 6,119 28,963 -36.08%
-
Net Worth 202,074 215,341 201,560 202,076 188,872 216,177 202,089 -0.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 26,874 - - - 26,945 -
Div Payout % - - 86.78% - - - 78.13% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 202,074 215,341 201,560 202,076 188,872 216,177 202,089 -0.00%
NOSH 1,347,164 1,345,882 1,343,739 1,347,177 1,349,090 1,351,111 1,347,265 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 66.00% 66.88% 56.74% 69.46% 70.73% 71.65% 66.34% -
ROE 8.93% 4.25% 15.36% 13.93% 10.21% 4.50% 17.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.23 1.61 6.54 4.85 3.23 1.60 6.39 -36.46%
EPS 1.34 0.68 2.30 2.09 1.43 0.72 2.56 -34.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.15 0.16 0.15 0.15 0.14 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,343,030
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.24 1.61 6.55 4.86 3.24 1.61 6.41 -36.46%
EPS 1.34 0.68 2.31 2.10 1.44 0.72 2.57 -35.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.01 -
NAPS 0.1505 0.1604 0.1501 0.1505 0.1407 0.161 0.1505 0.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.68 0.645 0.625 0.70 0.75 0.74 -
P/RPS 19.22 42.24 9.86 12.89 21.68 46.95 11.59 39.97%
P/EPS 46.27 100.00 27.99 29.90 48.95 104.17 28.91 36.70%
EY 2.16 1.00 3.57 3.34 2.04 0.96 3.46 -26.89%
DY 0.00 0.00 3.10 0.00 0.00 0.00 2.70 -
P/NAPS 4.13 4.25 4.30 4.17 5.00 4.69 4.93 -11.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 0.625 0.64 0.65 0.71 0.635 0.70 0.76 -
P/RPS 19.38 39.76 9.94 14.65 19.67 43.82 11.90 38.29%
P/EPS 46.64 94.12 28.20 33.97 44.41 97.22 29.69 35.02%
EY 2.14 1.06 3.55 2.94 2.25 1.03 3.37 -26.05%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.63 -
P/NAPS 4.17 4.00 4.33 4.73 4.54 4.38 5.07 -12.18%

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