[YTLE] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.24%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 26,440 25,593 25,163 25,894 25,953 30,678 31,973 -11.88%
PBT 6,481 6,476 6,057 6,360 5,840 8,911 11,052 -29.91%
Tax -1,916 -1,962 -1,073 -1,286 -1,336 -2,235 -4,463 -43.06%
NP 4,565 4,514 4,984 5,074 4,504 6,676 6,589 -21.68%
-
NP to SH 5,410 5,051 4,174 4,151 3,571 5,764 5,944 -6.07%
-
Tax Rate 29.56% 30.30% 17.72% 20.22% 22.88% 25.08% 40.38% -
Total Cost 21,875 21,079 20,179 20,820 21,449 24,002 25,384 -9.43%
-
Net Worth 169,466 164,799 153,599 172,049 156,342 159,599 154,990 6.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,466 164,799 153,599 172,049 156,342 159,599 154,990 6.12%
NOSH 1,412,222 1,373,333 1,279,999 1,433,750 1,302,857 1,329,999 1,233,999 9.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.27% 17.64% 19.81% 19.60% 17.35% 21.76% 20.61% -
ROE 3.19% 3.06% 2.72% 2.41% 2.28% 3.61% 3.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.87 1.86 1.97 1.81 1.99 2.31 2.59 -19.50%
EPS 0.38 0.37 0.33 0.29 0.27 0.43 0.48 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.1256 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,433,750
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.97 1.91 1.87 1.93 1.93 2.29 2.38 -11.83%
EPS 0.40 0.38 0.31 0.31 0.27 0.43 0.44 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1227 0.1144 0.1281 0.1164 0.1189 0.1154 6.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.57 0.68 0.17 0.14 0.15 0.19 -
P/RPS 27.24 30.59 34.59 9.41 7.03 6.50 7.33 139.72%
P/EPS 133.13 154.98 208.53 58.72 51.08 34.61 39.44 124.85%
EY 0.75 0.65 0.48 1.70 1.96 2.89 2.54 -55.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.75 5.67 1.42 1.17 1.25 1.51 99.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 0.56 0.54 0.57 0.35 0.16 0.15 0.16 -
P/RPS 29.91 28.98 28.99 19.38 8.03 6.50 6.18 185.84%
P/EPS 146.18 146.82 174.80 120.89 58.38 34.61 33.22 168.28%
EY 0.68 0.68 0.57 0.83 1.71 2.89 3.01 -62.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.50 4.75 2.92 1.33 1.25 1.27 138.04%

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