[YTLE] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -2.1%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 41,672 39,541 36,508 34,330 35,375 34,559 32,096 18.95%
PBT 10,930 9,603 6,797 6,751 7,264 8,199 6,689 38.60%
Tax -3,790 -3,440 -3,705 -3,474 -3,974 -3,978 -3,444 6.57%
NP 7,140 6,163 3,092 3,277 3,290 4,221 3,245 68.92%
-
NP to SH 6,446 5,619 4,151 3,828 3,910 5,047 4,125 34.55%
-
Tax Rate 34.68% 35.82% 54.51% 51.46% 54.71% 48.52% 51.49% -
Total Cost 34,532 33,378 33,416 31,053 32,085 30,338 28,851 12.69%
-
Net Worth 152,849 162,711 146,159 170,849 230,399 164,474 130,799 10.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,849 162,711 146,159 170,849 230,399 164,474 130,799 10.91%
NOSH 1,273,750 1,355,925 1,217,999 1,423,750 1,920,000 1,370,625 1,090,000 10.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 17.13% 15.59% 8.47% 9.55% 9.30% 12.21% 10.11% -
ROE 4.22% 3.45% 2.84% 2.24% 1.70% 3.07% 3.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.27 2.92 3.00 2.41 1.84 2.52 2.94 7.32%
EPS 0.51 0.41 0.34 0.27 0.20 0.37 0.38 21.60%
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 - 1,423,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.10 2.95 2.72 2.56 2.63 2.57 2.39 18.87%
EPS 0.48 0.42 0.31 0.29 0.29 0.38 0.31 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1212 0.1089 0.1273 0.1716 0.1225 0.0974 10.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.79 0.62 0.50 0.29 0.30 0.35 0.48 -
P/RPS 24.15 21.26 16.68 12.03 16.28 13.88 16.30 29.86%
P/EPS 156.11 149.61 146.71 107.86 147.31 95.05 126.84 14.80%
EY 0.64 0.67 0.68 0.93 0.68 1.05 0.79 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 5.17 4.17 2.42 2.50 2.92 4.00 39.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 -
Price 0.76 0.79 0.56 0.50 0.31 0.29 0.40 -
P/RPS 23.23 27.09 18.68 20.74 16.83 11.50 13.58 42.89%
P/EPS 150.18 190.64 164.32 185.97 152.23 78.76 105.70 26.30%
EY 0.67 0.52 0.61 0.54 0.66 1.27 0.95 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.58 4.67 4.17 2.58 2.42 3.33 53.27%

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