[YTLE] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 1.18%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 31,053 31,853 30,477 30,244 28,846 25,945 27,717 7.84%
PBT 11,636 12,521 13,628 14,378 14,143 13,694 14,525 -13.70%
Tax -5,680 -5,933 -5,974 -6,320 -6,179 -6,076 -5,824 -1.65%
NP 5,956 6,588 7,654 8,058 7,964 7,618 8,701 -22.27%
-
NP to SH 5,956 6,588 7,654 8,058 7,964 7,618 8,701 -22.27%
-
Tax Rate 48.81% 47.38% 43.84% 43.96% 43.69% 44.37% 40.10% -
Total Cost 25,097 25,265 22,823 22,186 20,882 18,327 19,016 20.25%
-
Net Worth 166,899 135,000 134,536 135,378 135,352 135,371 146,677 8.96%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 166,899 135,000 134,536 135,378 135,352 135,371 146,677 8.96%
NOSH 1,390,833 1,350,000 134,536 135,378 135,352 135,371 134,566 372.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.18% 20.68% 25.11% 26.64% 27.61% 29.36% 31.39% -
ROE 3.57% 4.88% 5.69% 5.95% 5.88% 5.63% 5.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.23 23.59 22.65 22.34 21.31 19.17 20.60 -77.19%
EPS 0.43 4.88 5.69 5.95 5.88 5.63 6.47 -83.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.00 1.00 1.00 1.00 1.00 1.09 -76.93%
Adjusted Per Share Value based on latest NOSH - 135,378
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.31 2.37 2.27 2.25 2.15 1.93 2.06 7.91%
EPS 0.44 0.49 0.57 0.60 0.59 0.57 0.65 -22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1006 0.1002 0.1008 0.1008 0.1008 0.1093 8.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.17 0.22 0.17 0.14 0.14 0.12 0.11 -
P/RPS 7.61 0.93 0.75 0.63 0.66 0.63 0.53 487.89%
P/EPS 39.70 4.51 2.99 2.35 2.38 2.13 1.70 712.33%
EY 2.52 22.18 33.47 42.52 42.03 46.90 58.78 -87.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.22 0.17 0.14 0.14 0.12 0.10 483.57%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 0.22 0.19 0.21 0.13 0.13 0.17 0.11 -
P/RPS 9.85 0.81 0.93 0.58 0.61 0.89 0.53 597.90%
P/EPS 51.37 3.89 3.69 2.18 2.21 3.02 1.70 864.14%
EY 1.95 25.68 27.09 45.79 45.26 33.10 58.78 -89.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.19 0.21 0.13 0.13 0.17 0.10 590.77%

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