[YTLE] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 10.67%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,038 22,127 22,856 21,511 21,686 21,699 21,784 -2.30%
PBT 17,740 19,259 20,151 19,296 17,899 18,426 18,942 -4.28%
Tax -4,418 -4,895 -4,984 -4,814 -4,364 -4,646 -4,757 -4.82%
NP 13,322 14,364 15,167 14,482 13,535 13,780 14,185 -4.10%
-
NP to SH 7,864 8,938 9,786 9,128 8,248 8,492 8,900 -7.94%
-
Tax Rate 24.90% 25.42% 24.73% 24.95% 24.38% 25.21% 25.11% -
Total Cost 7,716 7,763 7,689 7,029 8,151 7,919 7,599 1.02%
-
Net Worth 202,830 189,593 174,271 228,199 216,340 202,190 202,272 0.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 54,088 - - - 54,085 - - -
Div Payout % 687.79% - - - 655.74% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,830 189,593 174,271 228,199 216,340 202,190 202,272 0.18%
NOSH 1,352,203 1,354,242 1,340,547 1,342,352 1,352,131 1,347,936 1,348,484 0.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 63.32% 64.92% 66.36% 67.32% 62.41% 63.51% 65.12% -
ROE 3.88% 4.71% 5.62% 4.00% 3.81% 4.20% 4.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.56 1.63 1.70 1.60 1.60 1.61 1.62 -2.49%
EPS 0.58 0.66 0.73 0.68 0.61 0.63 0.66 -8.27%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.17 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,352
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.57 1.65 1.70 1.60 1.62 1.62 1.62 -2.07%
EPS 0.59 0.67 0.73 0.68 0.61 0.63 0.66 -7.22%
DPS 4.03 0.00 0.00 0.00 4.03 0.00 0.00 -
NAPS 0.1511 0.1412 0.1298 0.17 0.1611 0.1506 0.1507 0.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.525 0.58 0.545 0.675 0.605 0.59 0.62 -
P/RPS 33.74 35.50 31.97 42.12 37.72 36.65 38.38 -8.25%
P/EPS 90.27 87.88 74.66 99.26 99.18 93.65 93.94 -2.62%
EY 1.11 1.14 1.34 1.01 1.01 1.07 1.06 3.12%
DY 7.62 0.00 0.00 0.00 6.61 0.00 0.00 -
P/NAPS 3.50 4.14 4.19 3.97 3.78 3.93 4.13 -10.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 0.515 0.56 0.535 0.595 0.595 0.63 0.625 -
P/RPS 33.10 34.27 31.38 37.13 37.10 39.14 38.69 -9.90%
P/EPS 88.55 84.85 73.29 87.50 97.54 100.00 94.70 -4.38%
EY 1.13 1.18 1.36 1.14 1.03 1.00 1.06 4.36%
DY 7.77 0.00 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 3.43 4.00 4.12 3.50 3.72 4.20 4.17 -12.24%

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