[YTLE] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -36.08%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,104 84,444 59,754 45,364 35,036 28,478 24,368 23.62%
PBT 82,344 79,540 37,748 16,610 8,344 7,194 7,522 48.95%
Tax -20,738 -19,968 -10,292 -3,810 -3,640 -2,580 -2,534 41.91%
NP 61,606 59,572 27,456 12,800 4,704 4,614 4,988 51.97%
-
NP to SH 38,584 37,134 17,856 9,360 4,770 5,200 4,118 45.14%
-
Tax Rate 25.18% 25.10% 27.27% 22.94% 43.62% 35.86% 33.69% -
Total Cost 25,498 24,872 32,298 32,564 30,332 23,864 19,380 4.67%
-
Net Worth 188,872 188,360 175,854 160,457 158,999 164,210 164,719 2.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 27,054 - - - - -
Div Payout % - - 151.52% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,872 188,360 175,854 160,457 158,999 164,210 164,719 2.30%
NOSH 1,349,090 1,345,434 1,352,727 1,337,142 1,324,999 1,368,421 1,372,666 -0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 70.73% 70.55% 45.95% 28.22% 13.43% 16.20% 20.47% -
ROE 20.43% 19.71% 10.15% 5.83% 3.00% 3.17% 2.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.46 6.28 4.42 3.39 2.64 2.08 1.78 23.94%
EPS 2.86 2.76 1.32 0.70 0.36 0.38 0.30 45.56%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 1,273,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.49 6.29 4.45 3.38 2.61 2.12 1.82 23.57%
EPS 2.87 2.77 1.33 0.70 0.36 0.39 0.31 44.85%
DPS 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1403 0.131 0.1195 0.1184 0.1223 0.1227 2.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.79 1.28 0.79 0.30 0.56 0.17 -
P/RPS 10.84 12.59 28.98 23.29 11.35 26.91 9.58 2.07%
P/EPS 24.48 28.62 96.97 112.86 83.33 147.37 56.67 -13.04%
EY 4.09 3.49 1.03 0.89 1.20 0.68 1.76 15.07%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 5.64 9.85 6.58 2.50 4.67 1.42 23.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.635 0.87 0.99 0.76 0.31 0.50 0.35 -
P/RPS 9.84 13.86 22.41 22.40 11.72 24.03 19.72 -10.93%
P/EPS 22.20 31.52 75.00 108.57 86.11 131.58 116.67 -24.14%
EY 4.50 3.17 1.33 0.92 1.16 0.76 0.86 31.72%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 6.21 7.62 6.33 2.58 4.17 2.92 7.62%

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