[YTLE] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -2.75%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,511 21,686 21,699 21,784 21,665 22,584 21,748 -0.72%
PBT 19,296 17,899 18,426 18,942 19,248 6,290 19,466 -0.58%
Tax -4,814 -4,364 -4,646 -4,757 -4,758 -1,786 -4,912 -1.33%
NP 14,482 13,535 13,780 14,185 14,490 4,504 14,554 -0.32%
-
NP to SH 9,128 8,248 8,492 8,900 9,152 2,813 8,864 1.97%
-
Tax Rate 24.95% 24.38% 25.21% 25.11% 24.72% 28.39% 25.23% -
Total Cost 7,029 8,151 7,919 7,599 7,175 18,080 7,194 -1.53%
-
Net Worth 228,199 216,340 202,190 202,272 215,341 204,910 201,454 8.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 54,085 - - - 27,321 - -
Div Payout % - 655.74% - - - 971.26% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 228,199 216,340 202,190 202,272 215,341 204,910 201,454 8.65%
NOSH 1,342,352 1,352,131 1,347,936 1,348,484 1,345,882 1,366,071 1,343,030 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 67.32% 62.41% 63.51% 65.12% 66.88% 19.94% 66.92% -
ROE 4.00% 3.81% 4.20% 4.40% 4.25% 1.37% 4.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.60 1.60 1.61 1.62 1.61 1.65 1.62 -0.82%
EPS 0.68 0.61 0.63 0.66 0.68 0.21 0.66 2.00%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.17 0.16 0.15 0.15 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 1,348,484
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.60 1.62 1.62 1.62 1.61 1.68 1.62 -0.82%
EPS 0.68 0.61 0.63 0.66 0.68 0.21 0.66 2.00%
DPS 0.00 4.03 0.00 0.00 0.00 2.03 0.00 -
NAPS 0.17 0.1611 0.1506 0.1507 0.1604 0.1526 0.1501 8.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.675 0.605 0.59 0.62 0.68 0.645 0.625 -
P/RPS 42.12 37.72 36.65 38.38 42.24 39.02 38.60 5.98%
P/EPS 99.26 99.18 93.65 93.94 100.00 313.23 94.70 3.18%
EY 1.01 1.01 1.07 1.06 1.00 0.32 1.06 -3.16%
DY 0.00 6.61 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 3.97 3.78 3.93 4.13 4.25 4.30 4.17 -3.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.595 0.595 0.63 0.625 0.64 0.65 0.71 -
P/RPS 37.13 37.10 39.14 38.69 39.76 39.32 43.85 -10.48%
P/EPS 87.50 97.54 100.00 94.70 94.12 315.66 107.58 -12.85%
EY 1.14 1.03 1.00 1.06 1.06 0.32 0.93 14.52%
DY 0.00 6.72 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 3.50 3.72 4.20 4.17 4.00 4.33 4.73 -18.17%

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