[YTLE] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 3.36%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,559 32,096 30,890 27,648 26,440 25,593 25,163 23.48%
PBT 8,199 6,689 7,140 6,312 6,481 6,476 6,057 22.30%
Tax -3,978 -3,444 -2,800 -1,985 -1,916 -1,962 -1,073 138.96%
NP 4,221 3,245 4,340 4,327 4,565 4,514 4,984 -10.45%
-
NP to SH 5,047 4,125 6,173 5,592 5,410 5,051 4,174 13.45%
-
Tax Rate 48.52% 51.49% 39.22% 31.45% 29.56% 30.30% 17.72% -
Total Cost 30,338 28,851 26,550 23,321 21,875 21,079 20,179 31.14%
-
Net Worth 164,474 130,799 162,799 159,479 169,466 164,799 153,599 4.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 164,474 130,799 162,799 159,479 169,466 164,799 153,599 4.65%
NOSH 1,370,625 1,090,000 1,356,666 1,328,999 1,412,222 1,373,333 1,279,999 4.65%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.21% 10.11% 14.05% 15.65% 17.27% 17.64% 19.81% -
ROE 3.07% 3.15% 3.79% 3.51% 3.19% 3.06% 2.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.52 2.94 2.28 2.08 1.87 1.86 1.97 17.78%
EPS 0.37 0.38 0.46 0.42 0.38 0.37 0.33 7.90%
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 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,328,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.57 2.39 2.30 2.06 1.97 1.91 1.87 23.54%
EPS 0.38 0.31 0.46 0.42 0.40 0.38 0.31 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.0974 0.1213 0.1188 0.1262 0.1227 0.1144 4.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.48 0.44 0.56 0.51 0.57 0.68 -
P/RPS 13.88 16.30 19.32 26.92 27.24 30.59 34.59 -45.50%
P/EPS 95.05 126.84 96.70 133.09 133.13 154.98 208.53 -40.68%
EY 1.05 0.79 1.03 0.75 0.75 0.65 0.48 68.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.00 3.67 4.67 4.25 4.75 5.67 -35.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 0.29 0.40 0.45 0.50 0.56 0.54 0.57 -
P/RPS 11.50 13.58 19.76 24.03 29.91 28.98 28.99 -45.92%
P/EPS 78.76 105.70 98.90 118.83 146.18 146.82 174.80 -41.14%
EY 1.27 0.95 1.01 0.84 0.68 0.68 0.57 70.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.33 3.75 4.17 4.67 4.50 4.75 -36.13%

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