[YTLE] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 252.78%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,332 83,256 36,772 49,960 37,828 27,976 24,588 23.26%
PBT 82,468 78,640 17,144 24,612 13,388 7,348 7,328 49.64%
Tax -20,612 -19,992 -5,012 -3,616 -4,676 -2,540 -2,724 40.07%
NP 61,856 58,648 12,132 20,996 8,712 4,808 4,604 54.12%
-
NP to SH 38,912 36,124 8,764 14,644 8,772 5,084 3,648 48.31%
-
Tax Rate 24.99% 25.42% 29.23% 14.69% 34.93% 34.57% 37.17% -
Total Cost 24,476 24,608 24,640 28,964 29,116 23,168 19,984 3.43%
-
Net Worth 216,177 188,707 178,018 162,711 164,474 169,466 156,342 5.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 216,177 188,707 178,018 162,711 164,474 169,466 156,342 5.54%
NOSH 1,351,111 1,347,910 1,369,375 1,355,925 1,370,625 1,412,222 1,302,857 0.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 71.65% 70.44% 32.99% 42.03% 23.03% 17.19% 18.72% -
ROE 18.00% 19.14% 4.92% 9.00% 5.33% 3.00% 2.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.39 6.18 2.69 3.68 2.76 1.98 1.89 22.48%
EPS 2.88 2.68 0.64 1.08 0.64 0.36 0.28 47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.13 0.12 0.12 0.12 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 1,355,925
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.43 6.20 2.74 3.72 2.82 2.08 1.83 23.27%
EPS 2.90 2.69 0.65 1.09 0.65 0.38 0.27 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.1406 0.1326 0.1212 0.1225 0.1262 0.1164 5.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.75 0.72 0.85 0.62 0.35 0.51 0.14 -
P/RPS 11.74 11.66 31.65 16.83 12.68 25.74 7.42 7.93%
P/EPS 26.04 26.87 132.81 57.41 54.69 141.67 50.00 -10.29%
EY 3.84 3.72 0.75 1.74 1.83 0.71 2.00 11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 5.14 6.54 5.17 2.92 4.25 1.17 26.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 23/11/06 -
Price 0.70 0.85 1.38 0.79 0.29 0.56 0.16 -
P/RPS 10.96 13.76 51.39 21.44 10.51 28.27 8.48 4.36%
P/EPS 24.31 31.72 215.63 73.15 45.31 155.56 57.14 -13.26%
EY 4.11 3.15 0.46 1.37 2.21 0.64 1.75 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 6.07 10.62 6.58 2.42 4.67 1.33 21.95%

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