[YTLE] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 13.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 30,244 28,846 25,945 27,717 23,967 20,795 17,924 41.59%
PBT 14,378 14,143 13,694 14,525 13,254 11,180 8,804 38.55%
Tax -6,320 -6,179 -6,076 -5,824 -5,597 -4,672 -3,599 45.40%
NP 8,058 7,964 7,618 8,701 7,657 6,508 5,205 33.71%
-
NP to SH 8,058 7,964 7,618 8,701 7,657 6,508 5,205 33.71%
-
Tax Rate 43.96% 43.69% 44.37% 40.10% 42.23% 41.79% 40.88% -
Total Cost 22,186 20,882 18,327 19,016 16,310 14,287 12,719 44.75%
-
Net Worth 135,378 135,352 135,371 146,677 144,920 144,265 103,812 19.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 135,378 135,352 135,371 146,677 144,920 144,265 103,812 19.30%
NOSH 135,378 135,352 135,371 134,566 135,440 134,827 103,812 19.30%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 26.64% 27.61% 29.36% 31.39% 31.95% 31.30% 29.04% -
ROE 5.95% 5.88% 5.63% 5.93% 5.28% 4.51% 5.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.34 21.31 19.17 20.60 17.70 15.42 17.27 18.66%
EPS 5.95 5.88 5.63 6.47 5.65 4.83 5.01 12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.09 1.07 1.07 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 134,566
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.25 2.15 1.93 2.06 1.79 1.55 1.34 41.13%
EPS 0.60 0.59 0.57 0.65 0.57 0.48 0.39 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.1008 0.1008 0.1093 0.1079 0.1075 0.0773 19.30%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.14 0.14 0.12 0.11 0.11 0.11 0.00 -
P/RPS 0.63 0.66 0.63 0.53 0.62 0.71 0.00 -
P/EPS 2.35 2.38 2.13 1.70 1.95 2.28 0.00 -
EY 42.52 42.03 46.90 58.78 51.39 43.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.12 0.10 0.10 0.10 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 - - - -
Price 0.13 0.13 0.17 0.11 0.00 0.00 0.00 -
P/RPS 0.58 0.61 0.89 0.53 0.00 0.00 0.00 -
P/EPS 2.18 2.21 3.02 1.70 0.00 0.00 0.00 -
EY 45.79 45.26 33.10 58.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.17 0.10 0.00 0.00 0.00 -

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