[YTLE] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.28%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 59,754 45,364 35,036 28,478 24,368 33,936 30,536 11.83%
PBT 37,748 16,610 8,344 7,194 7,522 12,624 11,212 22.41%
Tax -10,292 -3,810 -3,640 -2,580 -2,534 -4,432 -5,052 12.58%
NP 27,456 12,800 4,704 4,614 4,988 8,192 6,160 28.27%
-
NP to SH 17,856 9,360 4,770 5,200 4,118 7,344 6,160 19.39%
-
Tax Rate 27.27% 22.94% 43.62% 35.86% 33.69% 35.11% 45.06% -
Total Cost 32,298 32,564 30,332 23,864 19,380 25,744 24,376 4.79%
-
Net Worth 175,854 160,457 158,999 164,210 164,719 172,311 160,695 1.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 27,054 - - - - - - -
Div Payout % 151.52% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 175,854 160,457 158,999 164,210 164,719 172,311 160,695 1.51%
NOSH 1,352,727 1,337,142 1,324,999 1,368,421 1,372,666 1,359,999 1,339,130 0.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 45.95% 28.22% 13.43% 16.20% 20.47% 24.14% 20.17% -
ROE 10.15% 5.83% 3.00% 3.17% 2.50% 4.26% 3.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.42 3.39 2.64 2.08 1.78 2.50 2.28 11.65%
EPS 1.32 0.70 0.36 0.38 0.30 0.54 0.46 19.19%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.1267 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 1,328,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.45 3.38 2.61 2.12 1.82 2.53 2.27 11.86%
EPS 1.33 0.70 0.36 0.39 0.31 0.55 0.46 19.34%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1195 0.1184 0.1223 0.1227 0.1283 0.1197 1.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 0.79 0.30 0.56 0.17 0.14 0.19 -
P/RPS 28.98 23.29 11.35 26.91 9.58 5.61 8.33 23.08%
P/EPS 96.97 112.86 83.33 147.37 56.67 25.93 41.30 15.27%
EY 1.03 0.89 1.20 0.68 1.76 3.86 2.42 -13.26%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.85 6.58 2.50 4.67 1.42 1.10 1.58 35.64%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 0.99 0.76 0.31 0.50 0.35 0.16 0.17 -
P/RPS 22.41 22.40 11.72 24.03 19.72 6.41 7.46 20.11%
P/EPS 75.00 108.57 86.11 131.58 116.67 29.63 36.96 12.51%
EY 1.33 0.92 1.16 0.76 0.86 3.38 2.71 -11.18%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.62 6.33 2.58 4.17 2.92 1.26 1.42 32.29%

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