[YTLE] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 8.44%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 43,318 41,672 39,541 36,508 34,330 35,375 34,559 16.26%
PBT 12,555 10,930 9,603 6,797 6,751 7,264 8,199 32.88%
Tax -4,080 -3,790 -3,440 -3,705 -3,474 -3,974 -3,978 1.70%
NP 8,475 7,140 6,163 3,092 3,277 3,290 4,221 59.22%
-
NP to SH 6,530 6,446 5,619 4,151 3,828 3,910 5,047 18.75%
-
Tax Rate 32.50% 34.68% 35.82% 54.51% 51.46% 54.71% 48.52% -
Total Cost 34,843 34,532 33,378 33,416 31,053 32,085 30,338 9.67%
-
Net Worth 163,066 152,849 162,711 146,159 170,849 230,399 164,474 -0.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 163,066 152,849 162,711 146,159 170,849 230,399 164,474 -0.57%
NOSH 1,358,888 1,273,750 1,355,925 1,217,999 1,423,750 1,920,000 1,370,625 -0.57%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.56% 17.13% 15.59% 8.47% 9.55% 9.30% 12.21% -
ROE 4.00% 4.22% 3.45% 2.84% 2.24% 1.70% 3.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.19 3.27 2.92 3.00 2.41 1.84 2.52 17.03%
EPS 0.48 0.51 0.41 0.34 0.27 0.20 0.37 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,217,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.23 3.10 2.95 2.72 2.56 2.63 2.57 16.47%
EPS 0.49 0.48 0.42 0.31 0.29 0.29 0.38 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.1138 0.1212 0.1089 0.1273 0.1716 0.1225 -0.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.79 0.62 0.50 0.29 0.30 0.35 -
P/RPS 25.10 24.15 21.26 16.68 12.03 16.28 13.88 48.48%
P/EPS 166.48 156.11 149.61 146.71 107.86 147.31 95.05 45.35%
EY 0.60 0.64 0.67 0.68 0.93 0.68 1.05 -31.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.67 6.58 5.17 4.17 2.42 2.50 2.92 73.53%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 -
Price 0.70 0.76 0.79 0.56 0.50 0.31 0.29 -
P/RPS 21.96 23.23 27.09 18.68 20.74 16.83 11.50 53.97%
P/EPS 145.67 150.18 190.64 164.32 185.97 152.23 78.76 50.73%
EY 0.69 0.67 0.52 0.61 0.54 0.66 1.27 -33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 6.33 6.58 4.67 4.17 2.58 2.42 79.80%

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