[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 47.26%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 42,786 20,807 87,532 66,494 44,367 21,511 86,384 -37.31%
PBT 38,038 18,776 76,446 58,706 39,447 19,296 74,515 -36.04%
Tax -9,257 -4,635 -19,111 -14,693 -9,798 -4,814 -18,525 -36.94%
NP 28,781 14,141 57,335 44,013 29,649 14,482 55,990 -35.75%
-
NP to SH 17,859 8,641 35,716 27,852 18,914 9,128 34,792 -35.81%
-
Tax Rate 24.34% 24.69% 25.00% 25.03% 24.84% 24.95% 24.86% -
Total Cost 14,005 6,666 30,197 22,481 14,718 7,029 30,394 -40.25%
-
Net Worth 161,133 216,024 202,048 188,371 174,384 228,199 214,931 -17.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 53,879 - - - 53,732 -
Div Payout % - - 150.86% - - - 154.44% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 161,133 216,024 202,048 188,371 174,384 228,199 214,931 -17.43%
NOSH 1,342,781 1,350,156 1,346,992 1,345,507 1,341,418 1,342,352 1,343,320 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 67.27% 67.96% 65.50% 66.19% 66.83% 67.32% 64.82% -
ROE 11.08% 4.00% 17.68% 14.79% 10.85% 4.00% 16.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.19 1.54 6.50 4.94 3.31 1.60 6.43 -37.25%
EPS 1.33 0.64 2.65 2.07 1.41 0.68 2.59 -35.79%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.12 0.16 0.15 0.14 0.13 0.17 0.16 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,354,242
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.19 1.55 6.52 4.95 3.30 1.60 6.43 -37.25%
EPS 1.33 0.64 2.66 2.07 1.41 0.68 2.59 -35.79%
DPS 0.00 0.00 4.01 0.00 0.00 0.00 4.00 -
NAPS 0.12 0.1609 0.1505 0.1403 0.1299 0.17 0.1601 -17.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.53 0.575 0.525 0.58 0.545 0.675 0.605 -
P/RPS 16.63 37.31 8.08 11.74 16.48 42.12 9.41 46.02%
P/EPS 39.85 89.84 19.80 28.02 38.65 99.26 23.36 42.63%
EY 2.51 1.11 5.05 3.57 2.59 1.01 4.28 -29.86%
DY 0.00 0.00 7.62 0.00 0.00 0.00 6.61 -
P/NAPS 4.42 3.59 3.50 4.14 4.19 3.97 3.78 10.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 0.52 0.545 0.515 0.56 0.535 0.595 0.595 -
P/RPS 16.32 35.36 7.93 11.33 16.18 37.13 9.25 45.86%
P/EPS 39.10 85.16 19.42 27.05 37.94 87.50 22.97 42.42%
EY 2.56 1.17 5.15 3.70 2.64 1.14 4.35 -29.70%
DY 0.00 0.00 7.77 0.00 0.00 0.00 6.72 -
P/NAPS 4.33 3.41 3.43 4.00 4.12 3.50 3.72 10.62%

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