[YTLE] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 19.16%
YoY- 477.99%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,054 86,161 86,591 85,867 74,246 63,096 51,262 41.29%
PBT 77,018 75,334 85,739 80,217 64,843 53,828 27,246 100.04%
Tax -19,927 -19,791 -19,148 -18,055 -14,310 -10,638 -7,057 99.90%
NP 57,091 55,543 66,591 62,162 50,533 43,190 20,189 100.09%
-
NP to SH 34,490 33,825 45,345 42,546 35,706 31,743 13,079 90.98%
-
Tax Rate 25.87% 26.27% 22.33% 22.51% 22.07% 19.76% 25.90% -
Total Cost 28,963 30,618 20,000 23,705 23,713 19,906 31,073 -4.58%
-
Net Worth 202,392 188,932 188,033 188,707 175,729 174,683 175,161 10.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 26,985 13,517 13,517 26,991 26,991 26,810 26,810 0.43%
Div Payout % 78.24% 39.96% 29.81% 63.44% 75.59% 84.46% 204.99% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,392 188,932 188,033 188,707 175,729 174,683 175,161 10.12%
NOSH 1,349,285 1,349,516 1,343,098 1,347,910 1,351,764 1,343,716 1,347,400 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 66.34% 64.46% 76.90% 72.39% 68.06% 68.45% 39.38% -
ROE 17.04% 17.90% 24.12% 22.55% 20.32% 18.17% 7.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.38 6.38 6.45 6.37 5.49 4.70 3.80 41.30%
EPS 2.56 2.51 3.38 3.16 2.64 2.36 0.97 91.08%
DPS 2.00 1.00 1.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.15 0.14 0.14 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,347,910
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.41 6.42 6.45 6.40 5.53 4.70 3.82 41.25%
EPS 2.57 2.52 3.38 3.17 2.66 2.36 0.97 91.58%
DPS 2.01 1.01 1.01 2.01 2.01 2.00 2.00 0.33%
NAPS 0.1507 0.1407 0.1401 0.1406 0.1309 0.1301 0.1305 10.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.83 0.79 0.72 0.96 1.18 1.28 -
P/RPS 11.60 13.00 12.25 11.30 17.48 25.13 33.64 -50.85%
P/EPS 28.95 33.11 23.40 22.81 36.34 49.95 131.87 -63.64%
EY 3.45 3.02 4.27 4.38 2.75 2.00 0.76 174.41%
DY 2.70 1.20 1.27 2.78 2.08 1.69 1.56 44.20%
P/NAPS 4.93 5.93 5.64 5.14 7.38 9.08 9.85 -36.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.76 0.76 0.87 0.85 0.76 1.00 0.99 -
P/RPS 11.92 11.90 13.49 13.34 13.84 21.30 26.02 -40.60%
P/EPS 29.73 30.32 25.77 26.93 28.77 42.33 101.99 -56.06%
EY 3.36 3.30 3.88 3.71 3.48 2.36 0.98 127.54%
DY 2.63 1.32 1.15 2.35 2.63 2.00 2.02 19.25%
P/NAPS 5.07 5.43 6.21 6.07 5.85 7.69 7.62 -23.80%

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