[YTLE] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 31.06%
YoY- 312.19%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,340 21,492 21,408 20,814 22,447 21,922 20,684 5.27%
PBT 17,918 19,330 20,110 19,660 16,234 29,735 14,588 14.70%
Tax -4,649 -5,294 -4,986 -4,998 -4,513 -4,651 -3,893 12.57%
NP 13,269 14,036 15,124 14,662 11,721 25,084 10,695 15.47%
-
NP to SH 7,556 8,367 9,536 9,031 6,891 19,887 6,737 7.95%
-
Tax Rate 25.95% 27.39% 24.79% 25.42% 27.80% 15.64% 26.69% -
Total Cost 9,071 7,456 6,284 6,152 10,726 -3,162 9,989 -6.23%
-
Net Worth 202,392 188,932 188,033 188,707 175,729 174,683 175,161 10.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 26,985 - - - 13,517 - 13,474 58.95%
Div Payout % 357.14% - - - 196.16% - 200.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,392 188,932 188,033 188,707 175,729 174,683 175,161 10.12%
NOSH 1,349,285 1,349,516 1,343,098 1,347,910 1,351,764 1,343,716 1,347,400 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 59.40% 65.31% 70.65% 70.44% 52.22% 114.42% 51.71% -
ROE 3.73% 4.43% 5.07% 4.79% 3.92% 11.38% 3.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.66 1.59 1.59 1.54 1.66 1.63 1.54 5.13%
EPS 0.56 0.62 0.71 0.67 0.51 1.48 0.50 7.85%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 1.00 58.80%
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,347,910
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.66 1.60 1.59 1.55 1.67 1.63 1.54 5.13%
EPS 0.56 0.62 0.71 0.67 0.51 1.48 0.50 7.85%
DPS 2.01 0.00 0.00 0.00 1.01 0.00 1.00 59.33%
NAPS 0.1507 0.1407 0.1401 0.1406 0.1309 0.1301 0.1305 10.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.83 0.79 0.72 0.96 1.18 1.28 -
P/RPS 44.69 52.12 49.56 46.63 57.81 72.33 83.38 -34.04%
P/EPS 132.14 133.87 111.27 107.46 188.32 79.73 256.00 -35.67%
EY 0.76 0.75 0.90 0.93 0.53 1.25 0.39 56.07%
DY 2.70 0.00 0.00 0.00 1.04 0.00 0.78 129.00%
P/NAPS 4.93 5.93 5.64 5.14 7.38 9.08 9.85 -36.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.76 0.76 0.87 0.85 0.76 1.00 0.99 -
P/RPS 45.90 47.72 54.58 55.05 45.77 61.30 64.49 -20.30%
P/EPS 135.71 122.58 122.54 126.87 149.08 67.57 198.00 -22.28%
EY 0.74 0.82 0.82 0.79 0.67 1.48 0.51 28.19%
DY 2.63 0.00 0.00 0.00 1.32 0.00 1.01 89.38%
P/NAPS 5.07 5.43 6.21 6.07 5.85 7.69 7.62 -23.80%

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