[YTLE] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 28.75%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,584 21,748 21,969 21,583 22,340 21,492 21,408 3.63%
PBT 6,290 19,466 20,555 20,617 17,918 19,330 20,110 -53.95%
Tax -1,786 -4,912 -5,216 -5,153 -4,649 -5,294 -4,986 -49.59%
NP 4,504 14,554 15,339 15,464 13,269 14,036 15,124 -55.43%
-
NP to SH 2,813 8,864 9,564 9,728 7,556 8,367 9,536 -55.71%
-
Tax Rate 28.39% 25.23% 25.38% 24.99% 25.95% 27.39% 24.79% -
Total Cost 18,080 7,194 6,630 6,119 9,071 7,456 6,284 102.42%
-
Net Worth 204,910 201,454 188,585 216,177 202,392 188,932 188,033 5.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,321 - - - 26,985 - - -
Div Payout % 971.26% - - - 357.14% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 204,910 201,454 188,585 216,177 202,392 188,932 188,033 5.90%
NOSH 1,366,071 1,343,030 1,347,042 1,351,111 1,349,285 1,349,516 1,343,098 1.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.94% 66.92% 69.82% 71.65% 59.40% 65.31% 70.65% -
ROE 1.37% 4.40% 5.07% 4.50% 3.73% 4.43% 5.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.65 1.62 1.63 1.60 1.66 1.59 1.59 2.50%
EPS 0.21 0.66 0.71 0.72 0.56 0.62 0.71 -55.64%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.16 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 1,351,111
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.68 1.62 1.64 1.61 1.66 1.60 1.59 3.74%
EPS 0.21 0.66 0.71 0.72 0.56 0.62 0.71 -55.64%
DPS 2.03 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 0.1526 0.1501 0.1405 0.161 0.1507 0.1407 0.1401 5.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.645 0.625 0.70 0.75 0.74 0.83 0.79 -
P/RPS 39.02 38.60 42.92 46.95 44.69 52.12 49.56 -14.74%
P/EPS 313.23 94.70 98.59 104.17 132.14 133.87 111.27 99.49%
EY 0.32 1.06 1.01 0.96 0.76 0.75 0.90 -49.84%
DY 3.10 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 4.30 4.17 5.00 4.69 4.93 5.93 5.64 -16.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.65 0.71 0.635 0.70 0.76 0.76 0.87 -
P/RPS 39.32 43.85 38.94 43.82 45.90 47.72 54.58 -19.65%
P/EPS 315.66 107.58 89.44 97.22 135.71 122.58 122.54 88.02%
EY 0.32 0.93 1.12 1.03 0.74 0.82 0.82 -46.62%
DY 3.08 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 4.33 4.73 4.54 4.38 5.07 5.43 6.21 -21.38%

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