[YTLE] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -22.53%
YoY- -30.08%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,541 36,508 34,330 35,375 34,559 32,096 30,890 17.87%
PBT 9,603 6,797 6,751 7,264 8,199 6,689 7,140 21.82%
Tax -3,440 -3,705 -3,474 -3,974 -3,978 -3,444 -2,800 14.69%
NP 6,163 3,092 3,277 3,290 4,221 3,245 4,340 26.31%
-
NP to SH 5,619 4,151 3,828 3,910 5,047 4,125 6,173 -6.07%
-
Tax Rate 35.82% 54.51% 51.46% 54.71% 48.52% 51.49% 39.22% -
Total Cost 33,378 33,416 31,053 32,085 30,338 28,851 26,550 16.46%
-
Net Worth 162,711 146,159 170,849 230,399 164,474 130,799 162,799 -0.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 162,711 146,159 170,849 230,399 164,474 130,799 162,799 -0.03%
NOSH 1,355,925 1,217,999 1,423,750 1,920,000 1,370,625 1,090,000 1,356,666 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.59% 8.47% 9.55% 9.30% 12.21% 10.11% 14.05% -
ROE 3.45% 2.84% 2.24% 1.70% 3.07% 3.15% 3.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.92 3.00 2.41 1.84 2.52 2.94 2.28 17.91%
EPS 0.41 0.34 0.27 0.20 0.37 0.38 0.46 -7.37%
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 - 1,920,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.95 2.72 2.56 2.63 2.57 2.39 2.30 18.03%
EPS 0.42 0.31 0.29 0.29 0.38 0.31 0.46 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1089 0.1273 0.1716 0.1225 0.0974 0.1213 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.50 0.29 0.30 0.35 0.48 0.44 -
P/RPS 21.26 16.68 12.03 16.28 13.88 16.30 19.32 6.58%
P/EPS 149.61 146.71 107.86 147.31 95.05 126.84 96.70 33.73%
EY 0.67 0.68 0.93 0.68 1.05 0.79 1.03 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 4.17 2.42 2.50 2.92 4.00 3.67 25.63%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 -
Price 0.79 0.56 0.50 0.31 0.29 0.40 0.45 -
P/RPS 27.09 18.68 20.74 16.83 11.50 13.58 19.76 23.38%
P/EPS 190.64 164.32 185.97 152.23 78.76 105.70 98.90 54.82%
EY 0.52 0.61 0.54 0.66 1.27 0.95 1.01 -35.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 4.67 4.17 2.58 2.42 3.33 3.75 45.42%

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