[YTLE] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 103.74%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 86,898 87,104 84,444 59,754 45,364 35,036 28,478 20.41%
PBT 76,380 82,344 79,540 37,748 16,610 8,344 7,194 48.19%
Tax -19,030 -20,738 -19,968 -10,292 -3,810 -3,640 -2,580 39.47%
NP 57,350 61,606 59,572 27,456 12,800 4,704 4,614 52.13%
-
NP to SH 36,104 38,584 37,134 17,856 9,360 4,770 5,200 38.07%
-
Tax Rate 24.91% 25.18% 25.10% 27.27% 22.94% 43.62% 35.86% -
Total Cost 29,548 25,498 24,872 32,298 32,564 30,332 23,864 3.62%
-
Net Worth 202,074 188,872 188,360 175,854 160,457 158,999 164,210 3.51%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 27,054 - - - -
Div Payout % - - - 151.52% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 202,074 188,872 188,360 175,854 160,457 158,999 164,210 3.51%
NOSH 1,347,164 1,349,090 1,345,434 1,352,727 1,337,142 1,324,999 1,368,421 -0.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 66.00% 70.73% 70.55% 45.95% 28.22% 13.43% 16.20% -
ROE 17.87% 20.43% 19.71% 10.15% 5.83% 3.00% 3.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.45 6.46 6.28 4.42 3.39 2.64 2.08 20.73%
EPS 2.68 2.86 2.76 1.32 0.70 0.36 0.38 38.44%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,347,400
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.47 6.49 6.29 4.45 3.38 2.61 2.12 20.41%
EPS 2.69 2.87 2.77 1.33 0.70 0.36 0.39 37.92%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.1505 0.1407 0.1403 0.131 0.1195 0.1184 0.1223 3.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.62 0.70 0.79 1.28 0.79 0.30 0.56 -
P/RPS 9.61 10.84 12.59 28.98 23.29 11.35 26.91 -15.75%
P/EPS 23.13 24.48 28.62 96.97 112.86 83.33 147.37 -26.53%
EY 4.32 4.09 3.49 1.03 0.89 1.20 0.68 36.05%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 4.13 5.00 5.64 9.85 6.58 2.50 4.67 -2.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 -
Price 0.625 0.635 0.87 0.99 0.76 0.31 0.50 -
P/RPS 9.69 9.84 13.86 22.41 22.40 11.72 24.03 -14.03%
P/EPS 23.32 22.20 31.52 75.00 108.57 86.11 131.58 -25.03%
EY 4.29 4.50 3.17 1.33 0.92 1.16 0.76 33.40%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 4.17 4.54 6.21 7.62 6.33 2.58 4.17 0.00%

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