[YTLE] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -25.41%
YoY- 6.56%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 87,384 86,823 86,054 86,161 86,591 85,867 74,246 11.41%
PBT 78,420 77,975 77,018 75,334 85,739 80,217 64,843 13.44%
Tax -20,312 -20,082 -19,927 -19,791 -19,148 -18,055 -14,310 26.16%
NP 58,108 57,893 57,091 55,543 66,591 62,162 50,533 9.71%
-
NP to SH 35,215 35,187 34,490 33,825 45,345 42,546 35,706 -0.91%
-
Tax Rate 25.90% 25.75% 25.87% 26.27% 22.33% 22.51% 22.07% -
Total Cost 29,276 28,930 28,963 30,618 20,000 23,705 23,713 15.01%
-
Net Worth 188,585 216,177 202,392 188,932 188,033 188,707 175,729 4.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 26,985 26,985 26,985 13,517 13,517 26,991 26,991 -0.01%
Div Payout % 76.63% 76.69% 78.24% 39.96% 29.81% 63.44% 75.59% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,585 216,177 202,392 188,932 188,033 188,707 175,729 4.79%
NOSH 1,347,042 1,351,111 1,349,285 1,349,516 1,343,098 1,347,910 1,351,764 -0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 66.50% 66.68% 66.34% 64.46% 76.90% 72.39% 68.06% -
ROE 18.67% 16.28% 17.04% 17.90% 24.12% 22.55% 20.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.49 6.43 6.38 6.38 6.45 6.37 5.49 11.74%
EPS 2.61 2.60 2.56 2.51 3.38 3.16 2.64 -0.75%
DPS 2.00 2.00 2.00 1.00 1.00 2.00 2.00 0.00%
NAPS 0.14 0.16 0.15 0.14 0.14 0.14 0.13 5.04%
Adjusted Per Share Value based on latest NOSH - 1,349,516
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.51 6.47 6.41 6.42 6.45 6.40 5.53 11.43%
EPS 2.62 2.62 2.57 2.52 3.38 3.17 2.66 -1.00%
DPS 2.01 2.01 2.01 1.01 1.01 2.01 2.01 0.00%
NAPS 0.1405 0.161 0.1507 0.1407 0.1401 0.1406 0.1309 4.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.75 0.74 0.83 0.79 0.72 0.96 -
P/RPS 10.79 11.67 11.60 13.00 12.25 11.30 17.48 -27.39%
P/EPS 26.78 28.80 28.95 33.11 23.40 22.81 36.34 -18.33%
EY 3.73 3.47 3.45 3.02 4.27 4.38 2.75 22.41%
DY 2.86 2.67 2.70 1.20 1.27 2.78 2.08 23.53%
P/NAPS 5.00 4.69 4.93 5.93 5.64 5.14 7.38 -22.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 0.635 0.70 0.76 0.76 0.87 0.85 0.76 -
P/RPS 9.79 10.89 11.92 11.90 13.49 13.34 13.84 -20.52%
P/EPS 24.29 26.88 29.73 30.32 25.77 26.93 28.77 -10.62%
EY 4.12 3.72 3.36 3.30 3.88 3.71 3.48 11.85%
DY 3.15 2.86 2.63 1.32 1.15 2.35 2.63 12.71%
P/NAPS 4.54 4.38 5.07 5.43 6.21 6.07 5.85 -15.48%

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