[YTLE] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 27.97%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,678 31,973 32,340 33,850 30,640 30,412 30,783 -0.22%
PBT 8,911 11,052 11,150 12,280 10,444 9,978 10,800 -12.06%
Tax -2,235 -4,463 -5,000 -5,492 -5,310 -5,304 -5,220 -43.28%
NP 6,676 6,589 6,150 6,788 5,134 4,674 5,580 12.73%
-
NP to SH 5,764 5,944 5,726 6,570 5,134 4,674 5,580 2.19%
-
Tax Rate 25.08% 40.38% 44.84% 44.72% 50.84% 53.16% 48.33% -
Total Cost 24,002 25,384 26,190 27,062 25,506 25,738 25,203 -3.21%
-
Net Worth 159,599 154,990 179,597 161,999 157,049 159,599 169,319 -3.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 159,599 154,990 179,597 161,999 157,049 159,599 169,319 -3.87%
NOSH 1,329,999 1,233,999 1,417,500 1,349,999 1,323,076 1,330,000 1,410,999 -3.87%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.76% 20.61% 19.02% 20.05% 16.76% 15.37% 18.13% -
ROE 3.61% 3.84% 3.19% 4.06% 3.27% 2.93% 3.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.31 2.59 2.28 2.51 2.32 2.29 2.18 3.94%
EPS 0.43 0.48 0.40 0.49 0.39 0.35 0.40 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1256 0.1267 0.12 0.1187 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,349,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.29 2.38 2.41 2.52 2.28 2.27 2.29 0.00%
EPS 0.43 0.44 0.43 0.49 0.38 0.35 0.42 1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1154 0.1338 0.1207 0.117 0.1189 0.1261 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.19 0.14 0.14 0.15 0.16 0.19 -
P/RPS 6.50 7.33 6.14 5.58 6.48 7.00 8.71 -17.76%
P/EPS 34.61 39.44 34.66 28.77 38.66 45.53 48.04 -19.68%
EY 2.89 2.54 2.89 3.48 2.59 2.20 2.08 24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.51 1.10 1.17 1.26 1.33 1.58 -14.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 0.15 0.16 0.16 0.14 0.14 0.14 0.17 -
P/RPS 6.50 6.18 7.01 5.58 6.05 6.12 7.79 -11.39%
P/EPS 34.61 33.22 39.61 28.77 36.08 39.84 42.99 -13.49%
EY 2.89 3.01 2.52 3.48 2.77 2.51 2.33 15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.26 1.17 1.18 1.17 1.42 -8.17%

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