[YTLE] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 12.48%
YoY- 304.33%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 86,161 86,591 85,867 74,246 63,096 51,262 40,770 64.60%
PBT 75,334 85,739 80,217 64,843 53,828 27,246 14,810 195.47%
Tax -19,791 -19,148 -18,055 -14,310 -10,638 -7,057 -4,165 182.37%
NP 55,543 66,591 62,162 50,533 43,190 20,189 10,645 200.52%
-
NP to SH 33,825 45,345 42,546 35,706 31,743 13,079 7,361 176.14%
-
Tax Rate 26.27% 22.33% 22.51% 22.07% 19.76% 25.90% 28.12% -
Total Cost 30,618 20,000 23,705 23,713 19,906 31,073 30,125 1.08%
-
Net Worth 188,932 188,033 188,707 175,729 174,683 175,161 178,018 4.04%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 13,517 13,517 26,991 26,991 26,810 26,810 13,336 0.90%
Div Payout % 39.96% 29.81% 63.44% 75.59% 84.46% 204.99% 181.18% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 188,932 188,033 188,707 175,729 174,683 175,161 178,018 4.04%
NOSH 1,349,516 1,343,098 1,347,910 1,351,764 1,343,716 1,347,400 1,369,375 -0.96%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 64.46% 76.90% 72.39% 68.06% 68.45% 39.38% 26.11% -
ROE 17.90% 24.12% 22.55% 20.32% 18.17% 7.47% 4.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.38 6.45 6.37 5.49 4.70 3.80 2.98 66.03%
EPS 2.51 3.38 3.16 2.64 2.36 0.97 0.54 178.25%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 0.97 2.04%
NAPS 0.14 0.14 0.14 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 1,351,764
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.42 6.45 6.40 5.53 4.70 3.82 3.04 64.52%
EPS 2.52 3.38 3.17 2.66 2.36 0.97 0.55 175.60%
DPS 1.01 1.01 2.01 2.01 2.00 2.00 0.99 1.34%
NAPS 0.1407 0.1401 0.1406 0.1309 0.1301 0.1305 0.1326 4.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.83 0.79 0.72 0.96 1.18 1.28 0.85 -
P/RPS 13.00 12.25 11.30 17.48 25.13 33.64 28.55 -40.78%
P/EPS 33.11 23.40 22.81 36.34 49.95 131.87 158.13 -64.70%
EY 3.02 4.27 4.38 2.75 2.00 0.76 0.63 184.02%
DY 1.20 1.27 2.78 2.08 1.69 1.56 1.15 2.87%
P/NAPS 5.93 5.64 5.14 7.38 9.08 9.85 6.54 -6.31%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 -
Price 0.76 0.87 0.85 0.76 1.00 0.99 1.38 -
P/RPS 11.90 13.49 13.34 13.84 21.30 26.02 46.35 -59.57%
P/EPS 30.32 25.77 26.93 28.77 42.33 101.99 256.72 -75.89%
EY 3.30 3.88 3.71 3.48 2.36 0.98 0.39 314.70%
DY 1.32 1.15 2.35 2.63 2.00 2.02 0.71 51.14%
P/NAPS 5.43 6.21 6.07 5.85 7.69 7.62 10.62 -36.03%

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