[YTLE] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 142.7%
YoY- 386.11%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 86,591 85,867 74,246 63,096 51,262 40,770 44,067 56.68%
PBT 85,739 80,217 64,843 53,828 27,246 14,810 16,677 196.99%
Tax -19,148 -18,055 -14,310 -10,638 -7,057 -4,165 -3,816 192.23%
NP 66,591 62,162 50,533 43,190 20,189 10,645 12,861 198.39%
-
NP to SH 45,345 42,546 35,706 31,743 13,079 7,361 8,831 196.74%
-
Tax Rate 22.33% 22.51% 22.07% 19.76% 25.90% 28.12% 22.88% -
Total Cost 20,000 23,705 23,713 19,906 31,073 30,125 31,206 -25.60%
-
Net Worth 188,033 188,707 175,729 174,683 175,161 178,018 173,372 5.54%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,517 26,991 26,991 26,810 26,810 13,336 13,336 0.90%
Div Payout % 29.81% 63.44% 75.59% 84.46% 204.99% 181.18% 151.02% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 188,033 188,707 175,729 174,683 175,161 178,018 173,372 5.54%
NOSH 1,343,098 1,347,910 1,351,764 1,343,716 1,347,400 1,369,375 1,333,636 0.47%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 76.90% 72.39% 68.06% 68.45% 39.38% 26.11% 29.19% -
ROE 24.12% 22.55% 20.32% 18.17% 7.47% 4.13% 5.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.45 6.37 5.49 4.70 3.80 2.98 3.30 56.13%
EPS 3.38 3.16 2.64 2.36 0.97 0.54 0.66 196.22%
DPS 1.00 2.00 2.00 2.00 2.00 0.97 1.00 0.00%
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 1,343,716
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.45 6.40 5.53 4.70 3.82 3.04 3.28 56.76%
EPS 3.38 3.17 2.66 2.36 0.97 0.55 0.66 196.22%
DPS 1.01 2.01 2.01 2.00 2.00 0.99 0.99 1.33%
NAPS 0.1401 0.1406 0.1309 0.1301 0.1305 0.1326 0.1291 5.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.79 0.72 0.96 1.18 1.28 0.85 0.76 -
P/RPS 12.25 11.30 17.48 25.13 33.64 28.55 23.00 -34.21%
P/EPS 23.40 22.81 36.34 49.95 131.87 158.13 114.77 -65.25%
EY 4.27 4.38 2.75 2.00 0.76 0.63 0.87 187.97%
DY 1.27 2.78 2.08 1.69 1.56 1.15 1.32 -2.53%
P/NAPS 5.64 5.14 7.38 9.08 9.85 6.54 5.85 -2.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 -
Price 0.87 0.85 0.76 1.00 0.99 1.38 0.77 -
P/RPS 13.49 13.34 13.84 21.30 26.02 46.35 23.30 -30.46%
P/EPS 25.77 26.93 28.77 42.33 101.99 256.72 116.28 -63.27%
EY 3.88 3.71 3.48 2.36 0.98 0.39 0.86 172.28%
DY 1.15 2.35 2.63 2.00 2.02 0.71 1.30 -7.82%
P/NAPS 6.21 6.07 5.85 7.69 7.62 10.62 5.92 3.23%

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