[YTLE] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1.86%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 86,834 87,732 87,781 87,966 87,884 87,640 87,384 -0.42%
PBT 74,234 62,906 63,946 65,559 66,928 78,556 78,420 -3.60%
Tax -18,525 -15,947 -16,213 -16,672 -17,067 -19,930 -20,312 -5.97%
NP 55,709 46,959 47,733 48,887 49,861 58,626 58,108 -2.77%
-
NP to SH 34,511 29,357 29,729 30,393 30,969 35,712 35,215 -1.34%
-
Tax Rate 24.95% 25.35% 25.35% 25.43% 25.50% 25.37% 25.90% -
Total Cost 31,125 40,773 40,048 39,079 38,023 29,014 29,276 4.17%
-
Net Worth 216,340 202,190 202,272 215,341 204,910 201,454 188,585 9.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 54,085 27,321 27,321 27,321 27,321 26,985 26,985 59.16%
Div Payout % 156.72% 93.07% 91.90% 89.89% 88.22% 75.56% 76.63% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 216,340 202,190 202,272 215,341 204,910 201,454 188,585 9.61%
NOSH 1,352,131 1,347,936 1,348,484 1,345,882 1,366,071 1,343,030 1,347,042 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 64.16% 53.53% 54.38% 55.57% 56.74% 66.89% 66.50% -
ROE 15.95% 14.52% 14.70% 14.11% 15.11% 17.73% 18.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.42 6.51 6.51 6.54 6.43 6.53 6.49 -0.72%
EPS 2.55 2.18 2.20 2.26 2.27 2.66 2.61 -1.54%
DPS 4.00 2.00 2.00 2.00 2.00 2.00 2.00 58.94%
NAPS 0.16 0.15 0.15 0.16 0.15 0.15 0.14 9.33%
Adjusted Per Share Value based on latest NOSH - 1,345,882
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.47 6.53 6.54 6.55 6.55 6.53 6.51 -0.41%
EPS 2.57 2.19 2.21 2.26 2.31 2.66 2.62 -1.27%
DPS 4.03 2.03 2.03 2.03 2.03 2.01 2.01 59.20%
NAPS 0.1611 0.1506 0.1507 0.1604 0.1526 0.1501 0.1405 9.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.59 0.62 0.68 0.645 0.625 0.70 -
P/RPS 9.42 9.06 9.52 10.40 10.03 9.58 10.79 -8.67%
P/EPS 23.70 27.09 28.12 30.11 28.45 23.50 26.78 -7.84%
EY 4.22 3.69 3.56 3.32 3.51 4.25 3.73 8.60%
DY 6.61 3.39 3.23 2.94 3.10 3.20 2.86 75.07%
P/NAPS 3.78 3.93 4.13 4.25 4.30 4.17 5.00 -17.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 0.595 0.63 0.625 0.64 0.65 0.71 0.635 -
P/RPS 9.27 9.68 9.60 9.79 10.10 10.88 9.79 -3.58%
P/EPS 23.31 28.93 28.35 28.34 28.67 26.70 24.29 -2.71%
EY 4.29 3.46 3.53 3.53 3.49 3.75 4.12 2.73%
DY 6.72 3.17 3.20 3.13 3.08 2.82 3.15 65.94%
P/NAPS 3.72 4.20 4.17 4.00 4.33 4.73 4.54 -12.46%

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