[YTLE] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 0.08%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 87,966 87,884 87,640 87,384 86,823 86,054 86,161 1.39%
PBT 65,559 66,928 78,556 78,420 77,975 77,018 75,334 -8.84%
Tax -16,672 -17,067 -19,930 -20,312 -20,082 -19,927 -19,791 -10.79%
NP 48,887 49,861 58,626 58,108 57,893 57,091 55,543 -8.15%
-
NP to SH 30,393 30,969 35,712 35,215 35,187 34,490 33,825 -6.87%
-
Tax Rate 25.43% 25.50% 25.37% 25.90% 25.75% 25.87% 26.27% -
Total Cost 39,079 38,023 29,014 29,276 28,930 28,963 30,618 17.64%
-
Net Worth 215,341 204,910 201,454 188,585 216,177 202,392 188,932 9.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 27,321 27,321 26,985 26,985 26,985 26,985 13,517 59.79%
Div Payout % 89.89% 88.22% 75.56% 76.63% 76.69% 78.24% 39.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 215,341 204,910 201,454 188,585 216,177 202,392 188,932 9.10%
NOSH 1,345,882 1,366,071 1,343,030 1,347,042 1,351,111 1,349,285 1,349,516 -0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 55.57% 56.74% 66.89% 66.50% 66.68% 66.34% 64.46% -
ROE 14.11% 15.11% 17.73% 18.67% 16.28% 17.04% 17.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.54 6.43 6.53 6.49 6.43 6.38 6.38 1.66%
EPS 2.26 2.27 2.66 2.61 2.60 2.56 2.51 -6.74%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.00 58.67%
NAPS 0.16 0.15 0.15 0.14 0.16 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 1,347,042
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.55 6.55 6.53 6.51 6.47 6.41 6.42 1.34%
EPS 2.26 2.31 2.66 2.62 2.62 2.57 2.52 -6.99%
DPS 2.03 2.03 2.01 2.01 2.01 2.01 1.01 59.19%
NAPS 0.1604 0.1526 0.1501 0.1405 0.161 0.1507 0.1407 9.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.645 0.625 0.70 0.75 0.74 0.83 -
P/RPS 10.40 10.03 9.58 10.79 11.67 11.60 13.00 -13.81%
P/EPS 30.11 28.45 23.50 26.78 28.80 28.95 33.11 -6.13%
EY 3.32 3.51 4.25 3.73 3.47 3.45 3.02 6.51%
DY 2.94 3.10 3.20 2.86 2.67 2.70 1.20 81.63%
P/NAPS 4.25 4.30 4.17 5.00 4.69 4.93 5.93 -19.89%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 0.64 0.65 0.71 0.635 0.70 0.76 0.76 -
P/RPS 9.79 10.10 10.88 9.79 10.89 11.92 11.90 -12.19%
P/EPS 28.34 28.67 26.70 24.29 26.88 29.73 30.32 -4.39%
EY 3.53 3.49 3.75 4.12 3.72 3.36 3.30 4.58%
DY 3.13 3.08 2.82 3.15 2.86 2.63 1.32 77.72%
P/NAPS 4.00 4.33 4.73 4.54 4.38 5.07 5.43 -18.41%

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