[YTLE] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 12.82%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 83,228 86,044 86,660 86,332 83,256 36,772 49,960 8.87%
PBT 75,104 77,184 76,992 82,468 78,640 17,144 24,612 20.42%
Tax -18,540 -19,256 -19,032 -20,612 -19,992 -5,012 -3,616 31.29%
NP 56,564 57,928 57,960 61,856 58,648 12,132 20,996 17.95%
-
NP to SH 34,564 36,512 36,608 38,912 36,124 8,764 14,644 15.38%
-
Tax Rate 24.69% 24.95% 24.72% 24.99% 25.42% 29.23% 14.69% -
Total Cost 26,664 28,116 28,700 24,476 24,608 24,640 28,964 -1.36%
-
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
NOSH 1,350,156 1,342,352 1,345,882 1,351,111 1,347,910 1,369,375 1,355,925 -0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 67.96% 67.32% 66.88% 71.65% 70.44% 32.99% 42.03% -
ROE 16.00% 16.00% 17.00% 18.00% 19.14% 4.92% 9.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.16 6.41 6.44 6.39 6.18 2.69 3.68 8.96%
EPS 2.56 2.72 2.72 2.88 2.68 0.64 1.08 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.16 0.14 0.13 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 1,351,111
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.20 6.41 6.45 6.43 6.20 2.74 3.72 8.88%
EPS 2.57 2.72 2.73 2.90 2.69 0.65 1.09 15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.17 0.1604 0.161 0.1406 0.1326 0.1212 4.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.575 0.675 0.68 0.75 0.72 0.85 0.62 -
P/RPS 9.33 10.53 10.56 11.74 11.66 31.65 16.83 -9.36%
P/EPS 22.46 24.82 25.00 26.04 26.87 132.81 57.41 -14.47%
EY 4.45 4.03 4.00 3.84 3.72 0.75 1.74 16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.97 4.25 4.69 5.14 6.54 5.17 -5.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 -
Price 0.545 0.595 0.64 0.70 0.85 1.38 0.79 -
P/RPS 8.84 9.28 9.94 10.96 13.76 51.39 21.44 -13.72%
P/EPS 21.29 21.88 23.53 24.31 31.72 215.63 73.15 -18.58%
EY 4.70 4.57 4.25 4.11 3.15 0.46 1.37 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.50 4.00 4.38 6.07 10.62 6.58 -10.37%

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