[YTLE] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 225.35%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,686 21,699 21,784 21,665 22,584 21,748 21,969 -0.86%
PBT 17,899 18,426 18,942 19,248 6,290 19,466 20,555 -8.83%
Tax -4,364 -4,646 -4,757 -4,758 -1,786 -4,912 -5,216 -11.23%
NP 13,535 13,780 14,185 14,490 4,504 14,554 15,339 -8.02%
-
NP to SH 8,248 8,492 8,900 9,152 2,813 8,864 9,564 -9.42%
-
Tax Rate 24.38% 25.21% 25.11% 24.72% 28.39% 25.23% 25.38% -
Total Cost 8,151 7,919 7,599 7,175 18,080 7,194 6,630 14.80%
-
Net Worth 216,340 202,190 202,272 215,341 204,910 201,454 188,585 9.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 54,085 - - - 27,321 - - -
Div Payout % 655.74% - - - 971.26% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 216,340 202,190 202,272 215,341 204,910 201,454 188,585 9.61%
NOSH 1,352,131 1,347,936 1,348,484 1,345,882 1,366,071 1,343,030 1,347,042 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 62.41% 63.51% 65.12% 66.88% 19.94% 66.92% 69.82% -
ROE 3.81% 4.20% 4.40% 4.25% 1.37% 4.40% 5.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.60 1.61 1.62 1.61 1.65 1.62 1.63 -1.23%
EPS 0.61 0.63 0.66 0.68 0.21 0.66 0.71 -9.65%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.16 0.15 0.15 0.14 9.33%
Adjusted Per Share Value based on latest NOSH - 1,345,882
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.62 1.62 1.62 1.61 1.68 1.62 1.64 -0.81%
EPS 0.61 0.63 0.66 0.68 0.21 0.66 0.71 -9.65%
DPS 4.03 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 0.1611 0.1506 0.1507 0.1604 0.1526 0.1501 0.1405 9.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.59 0.62 0.68 0.645 0.625 0.70 -
P/RPS 37.72 36.65 38.38 42.24 39.02 38.60 42.92 -8.27%
P/EPS 99.18 93.65 93.94 100.00 313.23 94.70 98.59 0.39%
EY 1.01 1.07 1.06 1.00 0.32 1.06 1.01 0.00%
DY 6.61 0.00 0.00 0.00 3.10 0.00 0.00 -
P/NAPS 3.78 3.93 4.13 4.25 4.30 4.17 5.00 -17.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 0.595 0.63 0.625 0.64 0.65 0.71 0.635 -
P/RPS 37.10 39.14 38.69 39.76 39.32 43.85 38.94 -3.18%
P/EPS 97.54 100.00 94.70 94.12 315.66 107.58 89.44 5.96%
EY 1.03 1.00 1.06 1.06 0.32 0.93 1.12 -5.44%
DY 6.72 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 3.72 4.20 4.17 4.00 4.33 4.73 4.54 -12.46%

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