[YTLE] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -13.28%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 87,732 87,781 87,966 87,884 87,640 87,384 86,823 0.69%
PBT 62,906 63,946 65,559 66,928 78,556 78,420 77,975 -13.35%
Tax -15,947 -16,213 -16,672 -17,067 -19,930 -20,312 -20,082 -14.25%
NP 46,959 47,733 48,887 49,861 58,626 58,108 57,893 -13.03%
-
NP to SH 29,357 29,729 30,393 30,969 35,712 35,215 35,187 -11.38%
-
Tax Rate 25.35% 25.35% 25.43% 25.50% 25.37% 25.90% 25.75% -
Total Cost 40,773 40,048 39,079 38,023 29,014 29,276 28,930 25.73%
-
Net Worth 202,190 202,272 215,341 204,910 201,454 188,585 216,177 -4.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 27,321 27,321 27,321 27,321 26,985 26,985 26,985 0.82%
Div Payout % 93.07% 91.90% 89.89% 88.22% 75.56% 76.63% 76.69% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 202,190 202,272 215,341 204,910 201,454 188,585 216,177 -4.36%
NOSH 1,347,936 1,348,484 1,345,882 1,366,071 1,343,030 1,347,042 1,351,111 -0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 53.53% 54.38% 55.57% 56.74% 66.89% 66.50% 66.68% -
ROE 14.52% 14.70% 14.11% 15.11% 17.73% 18.67% 16.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.51 6.51 6.54 6.43 6.53 6.49 6.43 0.82%
EPS 2.18 2.20 2.26 2.27 2.66 2.61 2.60 -11.09%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.15 0.15 0.16 0.15 0.15 0.14 0.16 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,366,071
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.53 6.54 6.55 6.55 6.53 6.51 6.47 0.61%
EPS 2.19 2.21 2.26 2.31 2.66 2.62 2.62 -11.27%
DPS 2.03 2.03 2.03 2.03 2.01 2.01 2.01 0.66%
NAPS 0.1506 0.1507 0.1604 0.1526 0.1501 0.1405 0.161 -4.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.62 0.68 0.645 0.625 0.70 0.75 -
P/RPS 9.06 9.52 10.40 10.03 9.58 10.79 11.67 -15.54%
P/EPS 27.09 28.12 30.11 28.45 23.50 26.78 28.80 -4.00%
EY 3.69 3.56 3.32 3.51 4.25 3.73 3.47 4.18%
DY 3.39 3.23 2.94 3.10 3.20 2.86 2.67 17.27%
P/NAPS 3.93 4.13 4.25 4.30 4.17 5.00 4.69 -11.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 -
Price 0.63 0.625 0.64 0.65 0.71 0.635 0.70 -
P/RPS 9.68 9.60 9.79 10.10 10.88 9.79 10.89 -7.55%
P/EPS 28.93 28.35 28.34 28.67 26.70 24.29 26.88 5.02%
EY 3.46 3.53 3.53 3.49 3.75 4.12 3.72 -4.71%
DY 3.17 3.20 3.13 3.08 2.82 3.15 2.86 7.10%
P/NAPS 4.20 4.17 4.00 4.33 4.73 4.54 4.38 -2.76%

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