[YTLE] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -6.31%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,850 30,640 30,412 30,783 31,053 31,853 30,477 7.24%
PBT 12,280 10,444 9,978 10,800 11,636 12,521 13,628 -6.70%
Tax -5,492 -5,310 -5,304 -5,220 -5,680 -5,933 -5,974 -5.44%
NP 6,788 5,134 4,674 5,580 5,956 6,588 7,654 -7.68%
-
NP to SH 6,570 5,134 4,674 5,580 5,956 6,588 7,654 -9.67%
-
Tax Rate 44.72% 50.84% 53.16% 48.33% 48.81% 47.38% 43.84% -
Total Cost 27,062 25,506 25,738 25,203 25,097 25,265 22,823 12.01%
-
Net Worth 161,999 157,049 159,599 169,319 166,899 135,000 134,536 13.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,999 157,049 159,599 169,319 166,899 135,000 134,536 13.17%
NOSH 1,349,999 1,323,076 1,330,000 1,410,999 1,390,833 1,350,000 134,536 364.57%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.05% 16.76% 15.37% 18.13% 19.18% 20.68% 25.11% -
ROE 4.06% 3.27% 2.93% 3.30% 3.57% 4.88% 5.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.51 2.32 2.29 2.18 2.23 23.59 22.65 -76.89%
EPS 0.49 0.39 0.35 0.40 0.43 4.88 5.69 -80.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1187 0.12 0.12 0.12 1.00 1.00 -75.63%
Adjusted Per Share Value based on latest NOSH - 1,410,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.52 2.28 2.27 2.29 2.31 2.37 2.27 7.20%
EPS 0.49 0.38 0.35 0.42 0.44 0.49 0.57 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.117 0.1189 0.1261 0.1243 0.1006 0.1002 13.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.14 0.15 0.16 0.19 0.17 0.22 0.17 -
P/RPS 5.58 6.48 7.00 8.71 7.61 0.93 0.75 280.64%
P/EPS 28.77 38.66 45.53 48.04 39.70 4.51 2.99 351.76%
EY 3.48 2.59 2.20 2.08 2.52 22.18 33.47 -77.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.33 1.58 1.42 0.22 0.17 261.39%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.14 0.14 0.14 0.17 0.22 0.19 0.21 -
P/RPS 5.58 6.05 6.12 7.79 9.85 0.81 0.93 229.83%
P/EPS 28.77 36.08 39.84 42.99 51.37 3.89 3.69 292.70%
EY 3.48 2.77 2.51 2.33 1.95 25.68 27.09 -74.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.17 1.42 1.83 0.19 0.21 213.94%

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