[YTLE] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 77.68%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 85,867 74,246 63,096 51,262 40,770 44,067 43,318 57.73%
PBT 80,217 64,843 53,828 27,246 14,810 16,677 12,555 243.93%
Tax -18,055 -14,310 -10,638 -7,057 -4,165 -3,816 -4,080 169.29%
NP 62,162 50,533 43,190 20,189 10,645 12,861 8,475 277.04%
-
NP to SH 42,546 35,706 31,743 13,079 7,361 8,831 6,530 248.44%
-
Tax Rate 22.51% 22.07% 19.76% 25.90% 28.12% 22.88% 32.50% -
Total Cost 23,705 23,713 19,906 31,073 30,125 31,206 34,843 -22.62%
-
Net Worth 188,707 175,729 174,683 175,161 178,018 173,372 163,066 10.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 26,991 26,991 26,810 26,810 13,336 13,336 - -
Div Payout % 63.44% 75.59% 84.46% 204.99% 181.18% 151.02% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 188,707 175,729 174,683 175,161 178,018 173,372 163,066 10.21%
NOSH 1,347,910 1,351,764 1,343,716 1,347,400 1,369,375 1,333,636 1,358,888 -0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 72.39% 68.06% 68.45% 39.38% 26.11% 29.19% 19.56% -
ROE 22.55% 20.32% 18.17% 7.47% 4.13% 5.09% 4.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.37 5.49 4.70 3.80 2.98 3.30 3.19 58.50%
EPS 3.16 2.64 2.36 0.97 0.54 0.66 0.48 250.85%
DPS 2.00 2.00 2.00 2.00 0.97 1.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.13 0.12 10.81%
Adjusted Per Share Value based on latest NOSH - 1,347,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.40 5.53 4.70 3.82 3.04 3.28 3.23 57.69%
EPS 3.17 2.66 2.36 0.97 0.55 0.66 0.49 246.80%
DPS 2.01 2.01 2.00 2.00 0.99 0.99 0.00 -
NAPS 0.1406 0.1309 0.1301 0.1305 0.1326 0.1291 0.1215 10.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.96 1.18 1.28 0.85 0.76 0.80 -
P/RPS 11.30 17.48 25.13 33.64 28.55 23.00 25.10 -41.23%
P/EPS 22.81 36.34 49.95 131.87 158.13 114.77 166.48 -73.39%
EY 4.38 2.75 2.00 0.76 0.63 0.87 0.60 275.85%
DY 2.78 2.08 1.69 1.56 1.15 1.32 0.00 -
P/NAPS 5.14 7.38 9.08 9.85 6.54 5.85 6.67 -15.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 0.85 0.76 1.00 0.99 1.38 0.77 0.70 -
P/RPS 13.34 13.84 21.30 26.02 46.35 23.30 21.96 -28.25%
P/EPS 26.93 28.77 42.33 101.99 256.72 116.28 145.67 -67.51%
EY 3.71 3.48 2.36 0.98 0.39 0.86 0.69 206.60%
DY 2.35 2.63 2.00 2.02 0.71 1.30 0.00 -
P/NAPS 6.07 5.85 7.69 7.62 10.62 5.92 5.83 2.72%

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