[YTLE] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.32%
YoY- 5.94%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,784 21,665 22,584 21,748 21,969 21,583 22,340 -1.66%
PBT 18,942 19,248 6,290 19,466 20,555 20,617 17,918 3.76%
Tax -4,757 -4,758 -1,786 -4,912 -5,216 -5,153 -4,649 1.53%
NP 14,185 14,490 4,504 14,554 15,339 15,464 13,269 4.53%
-
NP to SH 8,900 9,152 2,813 8,864 9,564 9,728 7,556 11.49%
-
Tax Rate 25.11% 24.72% 28.39% 25.23% 25.38% 24.99% 25.95% -
Total Cost 7,599 7,175 18,080 7,194 6,630 6,119 9,071 -11.10%
-
Net Worth 202,272 215,341 204,910 201,454 188,585 216,177 202,392 -0.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 27,321 - - - 26,985 -
Div Payout % - - 971.26% - - - 357.14% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 202,272 215,341 204,910 201,454 188,585 216,177 202,392 -0.03%
NOSH 1,348,484 1,345,882 1,366,071 1,343,030 1,347,042 1,351,111 1,349,285 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 65.12% 66.88% 19.94% 66.92% 69.82% 71.65% 59.40% -
ROE 4.40% 4.25% 1.37% 4.40% 5.07% 4.50% 3.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.62 1.61 1.65 1.62 1.63 1.60 1.66 -1.60%
EPS 0.66 0.68 0.21 0.66 0.71 0.72 0.56 11.54%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.15 0.16 0.15 0.15 0.14 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,343,030
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.62 1.61 1.68 1.62 1.64 1.61 1.66 -1.60%
EPS 0.66 0.68 0.21 0.66 0.71 0.72 0.56 11.54%
DPS 0.00 0.00 2.03 0.00 0.00 0.00 2.01 -
NAPS 0.1507 0.1604 0.1526 0.1501 0.1405 0.161 0.1507 0.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.62 0.68 0.645 0.625 0.70 0.75 0.74 -
P/RPS 38.38 42.24 39.02 38.60 42.92 46.95 44.69 -9.62%
P/EPS 93.94 100.00 313.23 94.70 98.59 104.17 132.14 -20.29%
EY 1.06 1.00 0.32 1.06 1.01 0.96 0.76 24.75%
DY 0.00 0.00 3.10 0.00 0.00 0.00 2.70 -
P/NAPS 4.13 4.25 4.30 4.17 5.00 4.69 4.93 -11.10%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 0.625 0.64 0.65 0.71 0.635 0.70 0.76 -
P/RPS 38.69 39.76 39.32 43.85 38.94 43.82 45.90 -10.73%
P/EPS 94.70 94.12 315.66 107.58 89.44 97.22 135.71 -21.27%
EY 1.06 1.06 0.32 0.93 1.12 1.03 0.74 26.98%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.63 -
P/NAPS 4.17 4.00 4.33 4.73 4.54 4.38 5.07 -12.18%

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