[YTLE] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 6.58%
YoY- 246.7%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,823 86,054 86,161 86,591 85,867 74,246 63,096 23.64%
PBT 77,975 77,018 75,334 85,739 80,217 64,843 53,828 27.93%
Tax -20,082 -19,927 -19,791 -19,148 -18,055 -14,310 -10,638 52.56%
NP 57,893 57,091 55,543 66,591 62,162 50,533 43,190 21.50%
-
NP to SH 35,187 34,490 33,825 45,345 42,546 35,706 31,743 7.08%
-
Tax Rate 25.75% 25.87% 26.27% 22.33% 22.51% 22.07% 19.76% -
Total Cost 28,930 28,963 30,618 20,000 23,705 23,713 19,906 28.21%
-
Net Worth 216,177 202,392 188,932 188,033 188,707 175,729 174,683 15.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 26,985 26,985 13,517 13,517 26,991 26,991 26,810 0.43%
Div Payout % 76.69% 78.24% 39.96% 29.81% 63.44% 75.59% 84.46% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 216,177 202,392 188,932 188,033 188,707 175,729 174,683 15.22%
NOSH 1,351,111 1,349,285 1,349,516 1,343,098 1,347,910 1,351,764 1,343,716 0.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 66.68% 66.34% 64.46% 76.90% 72.39% 68.06% 68.45% -
ROE 16.28% 17.04% 17.90% 24.12% 22.55% 20.32% 18.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.43 6.38 6.38 6.45 6.37 5.49 4.70 23.16%
EPS 2.60 2.56 2.51 3.38 3.16 2.64 2.36 6.65%
DPS 2.00 2.00 1.00 1.00 2.00 2.00 2.00 0.00%
NAPS 0.16 0.15 0.14 0.14 0.14 0.13 0.13 14.80%
Adjusted Per Share Value based on latest NOSH - 1,343,098
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.47 6.41 6.42 6.45 6.40 5.53 4.70 23.67%
EPS 2.62 2.57 2.52 3.38 3.17 2.66 2.36 7.19%
DPS 2.01 2.01 1.01 1.01 2.01 2.01 2.00 0.33%
NAPS 0.161 0.1507 0.1407 0.1401 0.1406 0.1309 0.1301 15.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.74 0.83 0.79 0.72 0.96 1.18 -
P/RPS 11.67 11.60 13.00 12.25 11.30 17.48 25.13 -39.94%
P/EPS 28.80 28.95 33.11 23.40 22.81 36.34 49.95 -30.65%
EY 3.47 3.45 3.02 4.27 4.38 2.75 2.00 44.24%
DY 2.67 2.70 1.20 1.27 2.78 2.08 1.69 35.53%
P/NAPS 4.69 4.93 5.93 5.64 5.14 7.38 9.08 -35.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 0.70 0.76 0.76 0.87 0.85 0.76 1.00 -
P/RPS 10.89 11.92 11.90 13.49 13.34 13.84 21.30 -35.98%
P/EPS 26.88 29.73 30.32 25.77 26.93 28.77 42.33 -26.05%
EY 3.72 3.36 3.30 3.88 3.71 3.48 2.36 35.32%
DY 2.86 2.63 1.32 1.15 2.35 2.63 2.00 26.84%
P/NAPS 4.38 5.07 5.43 6.21 6.07 5.85 7.69 -31.21%

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