[YTLE] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 17.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 28,846 25,945 27,717 23,967 20,795 17,924 12,369 75.76%
PBT 14,143 13,694 14,525 13,254 11,180 8,804 4,488 114.79%
Tax -6,179 -6,076 -5,824 -5,597 -4,672 -3,599 -2,380 88.78%
NP 7,964 7,618 8,701 7,657 6,508 5,205 2,108 142.37%
-
NP to SH 7,964 7,618 8,701 7,657 6,508 5,205 2,108 142.37%
-
Tax Rate 43.69% 44.37% 40.10% 42.23% 41.79% 40.88% 53.03% -
Total Cost 20,882 18,327 19,016 16,310 14,287 12,719 10,261 60.52%
-
Net Worth 135,352 135,371 146,677 144,920 144,265 103,812 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 135,352 135,371 146,677 144,920 144,265 103,812 0 -
NOSH 135,352 135,371 134,566 135,440 134,827 103,812 99,253 22.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 27.61% 29.36% 31.39% 31.95% 31.30% 29.04% 17.04% -
ROE 5.88% 5.63% 5.93% 5.28% 4.51% 5.01% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.31 19.17 20.60 17.70 15.42 17.27 12.46 42.96%
EPS 5.88 5.63 6.47 5.65 4.83 5.01 2.12 97.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.09 1.07 1.07 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,440
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.15 1.93 2.06 1.79 1.55 1.34 0.92 76.01%
EPS 0.59 0.57 0.65 0.57 0.48 0.39 0.16 138.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.1008 0.1093 0.1079 0.1075 0.0773 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.14 0.12 0.11 0.11 0.11 0.00 0.00 -
P/RPS 0.66 0.63 0.53 0.62 0.71 0.00 0.00 -
P/EPS 2.38 2.13 1.70 1.95 2.28 0.00 0.00 -
EY 42.03 46.90 58.78 51.39 43.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.12 0.10 0.10 0.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 - - - - -
Price 0.13 0.17 0.11 0.00 0.00 0.00 0.00 -
P/RPS 0.61 0.89 0.53 0.00 0.00 0.00 0.00 -
P/EPS 2.21 3.02 1.70 0.00 0.00 0.00 0.00 -
EY 45.26 33.10 58.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.10 0.00 0.00 0.00 0.00 -

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