[YTLE] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 12.2%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 87,884 86,054 74,246 44,067 36,508 32,095 25,593 22.80%
PBT 66,928 77,018 64,843 16,676 6,797 6,626 6,476 47.53%
Tax -17,067 -19,927 -14,310 -3,816 -3,705 -3,414 -1,962 43.36%
NP 49,861 57,091 50,533 12,860 3,092 3,212 4,514 49.17%
-
NP to SH 30,969 34,490 35,706 8,831 4,151 4,039 5,051 35.25%
-
Tax Rate 25.50% 25.87% 22.07% 22.88% 54.51% 51.52% 30.30% -
Total Cost 38,023 28,963 23,713 31,207 33,416 28,883 21,079 10.32%
-
Net Worth 201,560 202,089 175,176 174,062 159,987 161,559 163,165 3.58%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 26,874 26,945 26,950 13,389 - - - -
Div Payout % 86.78% 78.13% 75.48% 151.62% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 201,560 202,089 175,176 174,062 159,987 161,559 163,165 3.58%
NOSH 1,343,739 1,347,265 1,347,509 1,338,939 1,333,225 1,346,333 1,359,714 -0.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 56.74% 66.34% 68.06% 29.18% 8.47% 10.01% 17.64% -
ROE 15.36% 17.07% 20.38% 5.07% 2.59% 2.50% 3.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.54 6.39 5.51 3.29 2.74 2.38 1.88 23.07%
EPS 2.30 2.56 2.65 0.66 0.31 0.30 0.37 35.56%
DPS 2.00 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,333,636
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.55 6.41 5.53 3.28 2.72 2.39 1.91 22.77%
EPS 2.31 2.57 2.66 0.66 0.31 0.30 0.38 35.05%
DPS 2.00 2.01 2.01 1.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1505 0.1305 0.1296 0.1192 0.1203 0.1215 3.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.645 0.74 0.96 0.76 0.50 0.48 0.57 -
P/RPS 9.86 11.59 17.42 23.09 18.26 20.14 30.28 -17.04%
P/EPS 27.99 28.91 36.23 115.23 160.59 160.00 153.44 -24.67%
EY 3.57 3.46 2.76 0.87 0.62 0.63 0.65 32.79%
DY 3.10 2.70 2.08 1.32 0.00 0.00 0.00 -
P/NAPS 4.30 4.93 7.38 5.85 4.17 4.00 4.75 -1.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 16/08/12 25/08/11 19/08/10 20/08/09 19/08/08 23/08/07 -
Price 0.65 0.76 0.76 0.77 0.56 0.40 0.54 -
P/RPS 9.94 11.90 13.79 23.40 20.45 16.78 28.69 -16.18%
P/EPS 28.20 29.69 28.68 116.75 179.86 133.33 145.37 -23.89%
EY 3.55 3.37 3.49 0.86 0.56 0.75 0.69 31.35%
DY 3.08 2.63 2.63 1.30 0.00 0.00 0.00 -
P/NAPS 4.33 5.07 5.85 5.92 4.67 3.33 4.50 -0.63%

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