[YTLE] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.5%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 84,952 69,065 43,693 34,613 31,634 24,572 31,925 17.69%
PBT 78,800 64,812 15,276 7,600 7,517 6,632 10,437 40.02%
Tax -20,370 -13,062 -3,966 -3,466 -3,426 -2,309 -3,858 31.92%
NP 58,429 51,749 11,309 4,133 4,090 4,322 6,578 43.86%
-
NP to SH 35,912 38,420 7,870 4,698 5,094 3,598 5,718 35.79%
-
Tax Rate 25.85% 20.15% 25.96% 45.61% 45.58% 34.82% 36.96% -
Total Cost 26,522 17,316 32,384 30,480 27,544 20,249 25,346 0.75%
-
Net Worth 188,537 175,044 160,990 162,646 163,757 161,939 168,343 1.90%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 17,953 - - - - - -
Div Payout % - 46.73% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 188,537 175,044 160,990 162,646 163,757 161,939 168,343 1.90%
NOSH 1,346,699 1,346,495 1,341,590 1,355,384 1,364,642 1,349,499 1,340,312 0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 68.78% 74.93% 25.88% 11.94% 12.93% 17.59% 20.61% -
ROE 19.05% 21.95% 4.89% 2.89% 3.11% 2.22% 3.40% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.31 5.13 3.26 2.55 2.32 1.82 2.38 17.62%
EPS 2.67 2.85 0.59 0.35 0.37 0.27 0.43 35.53%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.12 0.12 0.1256 1.82%
Adjusted Per Share Value based on latest NOSH - 1,423,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.33 5.14 3.25 2.58 2.36 1.83 2.38 17.69%
EPS 2.67 2.86 0.59 0.35 0.38 0.27 0.43 35.53%
DPS 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1404 0.1304 0.1199 0.1211 0.122 0.1206 0.1254 1.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 1.18 0.80 0.29 0.44 0.68 0.19 -
P/RPS 13.16 23.01 24.56 11.36 18.98 37.35 7.98 8.68%
P/EPS 31.12 41.36 136.36 83.65 117.86 255.00 44.53 -5.79%
EY 3.21 2.42 0.73 1.20 0.85 0.39 2.25 6.09%
DY 0.00 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.93 9.08 6.67 2.42 3.67 5.67 1.51 25.58%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 -
Price 0.76 1.00 0.70 0.50 0.45 0.57 0.16 -
P/RPS 12.05 19.50 21.49 19.58 19.41 31.30 6.72 10.21%
P/EPS 28.50 35.05 119.32 144.23 120.54 213.75 37.50 -4.46%
EY 3.51 2.85 0.84 0.69 0.83 0.47 2.67 4.66%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 7.69 5.83 4.17 3.75 4.75 1.27 27.37%

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