[YTLE] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.3%
YoY- 70.59%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 51,262 40,770 44,067 43,318 41,672 39,541 36,508 25.31%
PBT 27,246 14,810 16,677 12,555 10,930 9,603 6,797 151.70%
Tax -7,057 -4,165 -3,816 -4,080 -3,790 -3,440 -3,705 53.47%
NP 20,189 10,645 12,861 8,475 7,140 6,163 3,092 248.14%
-
NP to SH 13,079 7,361 8,831 6,530 6,446 5,619 4,151 114.47%
-
Tax Rate 25.90% 28.12% 22.88% 32.50% 34.68% 35.82% 54.51% -
Total Cost 31,073 30,125 31,206 34,843 34,532 33,378 33,416 -4.71%
-
Net Worth 175,161 178,018 173,372 163,066 152,849 162,711 146,159 12.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 26,810 13,336 13,336 - - - - -
Div Payout % 204.99% 181.18% 151.02% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 175,161 178,018 173,372 163,066 152,849 162,711 146,159 12.78%
NOSH 1,347,400 1,369,375 1,333,636 1,358,888 1,273,750 1,355,925 1,217,999 6.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 39.38% 26.11% 29.19% 19.56% 17.13% 15.59% 8.47% -
ROE 7.47% 4.13% 5.09% 4.00% 4.22% 3.45% 2.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.80 2.98 3.30 3.19 3.27 2.92 3.00 17.01%
EPS 0.97 0.54 0.66 0.48 0.51 0.41 0.34 100.77%
DPS 2.00 0.97 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.12 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 1,358,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.82 3.04 3.28 3.23 3.10 2.95 2.72 25.33%
EPS 0.97 0.55 0.66 0.49 0.48 0.42 0.31 113.48%
DPS 2.00 0.99 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1326 0.1291 0.1215 0.1138 0.1212 0.1089 12.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 0.85 0.76 0.80 0.79 0.62 0.50 -
P/RPS 33.64 28.55 23.00 25.10 24.15 21.26 16.68 59.42%
P/EPS 131.87 158.13 114.77 166.48 156.11 149.61 146.71 -6.84%
EY 0.76 0.63 0.87 0.60 0.64 0.67 0.68 7.67%
DY 1.56 1.15 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 9.85 6.54 5.85 6.67 6.58 5.17 4.17 77.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 -
Price 0.99 1.38 0.77 0.70 0.76 0.79 0.56 -
P/RPS 26.02 46.35 23.30 21.96 23.23 27.09 18.68 24.64%
P/EPS 101.99 256.72 116.28 145.67 150.18 190.64 164.32 -27.17%
EY 0.98 0.39 0.86 0.69 0.67 0.52 0.61 37.05%
DY 2.02 0.71 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 7.62 10.62 5.92 5.83 6.33 6.58 4.67 38.47%

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