[YTLE] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 207.49%
YoY- 561.14%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,814 22,447 21,922 20,684 9,193 11,297 10,088 61.99%
PBT 19,660 16,234 29,735 14,588 4,286 5,219 3,153 238.39%
Tax -4,998 -4,513 -4,651 -3,893 -1,253 -841 -1,070 179.16%
NP 14,662 11,721 25,084 10,695 3,033 4,378 2,083 266.84%
-
NP to SH 9,031 6,891 19,887 6,737 2,191 2,928 1,223 278.74%
-
Tax Rate 25.42% 27.80% 15.64% 26.69% 29.23% 16.11% 33.94% -
Total Cost 6,152 10,726 -3,162 9,989 6,160 6,919 8,005 -16.08%
-
Net Worth 188,707 175,729 174,683 175,161 178,018 173,372 163,066 10.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,517 - 13,474 - 13,336 - -
Div Payout % - 196.16% - 200.00% - 455.48% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 188,707 175,729 174,683 175,161 178,018 173,372 163,066 10.21%
NOSH 1,347,910 1,351,764 1,343,716 1,347,400 1,369,375 1,333,636 1,358,888 -0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 70.44% 52.22% 114.42% 51.71% 32.99% 38.75% 20.65% -
ROE 4.79% 3.92% 11.38% 3.85% 1.23% 1.69% 0.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.54 1.66 1.63 1.54 0.67 0.85 0.74 62.92%
EPS 0.67 0.51 1.48 0.50 0.16 0.22 0.09 280.79%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.13 0.12 10.81%
Adjusted Per Share Value based on latest NOSH - 1,347,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.55 1.67 1.63 1.54 0.68 0.84 0.75 62.17%
EPS 0.67 0.51 1.48 0.50 0.16 0.22 0.09 280.79%
DPS 0.00 1.01 0.00 1.00 0.00 0.99 0.00 -
NAPS 0.1406 0.1309 0.1301 0.1305 0.1326 0.1291 0.1215 10.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.96 1.18 1.28 0.85 0.76 0.80 -
P/RPS 46.63 57.81 72.33 83.38 126.61 89.72 107.76 -42.76%
P/EPS 107.46 188.32 79.73 256.00 531.25 346.16 888.89 -75.51%
EY 0.93 0.53 1.25 0.39 0.19 0.29 0.11 314.47%
DY 0.00 1.04 0.00 0.78 0.00 1.32 0.00 -
P/NAPS 5.14 7.38 9.08 9.85 6.54 5.85 6.67 -15.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 0.85 0.76 1.00 0.99 1.38 0.77 0.70 -
P/RPS 55.05 45.77 61.30 64.49 205.56 90.90 94.29 -30.12%
P/EPS 126.87 149.08 67.57 198.00 862.50 350.72 777.78 -70.11%
EY 0.79 0.67 1.48 0.51 0.12 0.29 0.13 232.64%
DY 0.00 1.32 0.00 1.01 0.00 1.30 0.00 -
P/NAPS 6.07 5.85 7.69 7.62 10.62 5.92 5.83 2.72%

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