[YTLE] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -15.91%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,066 84,952 69,065 43,693 34,613 31,634 24,572 23.44%
PBT 80,850 78,800 64,812 15,276 7,600 7,517 6,632 51.64%
Tax -20,374 -20,370 -13,062 -3,966 -3,466 -3,426 -2,309 43.70%
NP 60,476 58,429 51,749 11,309 4,133 4,090 4,322 55.17%
-
NP to SH 37,541 35,912 38,420 7,870 4,698 5,094 3,598 47.76%
-
Tax Rate 25.20% 25.85% 20.15% 25.96% 45.61% 45.58% 34.82% -
Total Cost 26,590 26,522 17,316 32,384 30,480 27,544 20,249 4.64%
-
Net Worth 202,076 188,537 175,044 160,990 162,646 163,757 161,939 3.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 17,953 - - - - -
Div Payout % - - 46.73% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 202,076 188,537 175,044 160,990 162,646 163,757 161,939 3.75%
NOSH 1,347,177 1,346,699 1,346,495 1,341,590 1,355,384 1,364,642 1,349,499 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 69.46% 68.78% 74.93% 25.88% 11.94% 12.93% 17.59% -
ROE 18.58% 19.05% 21.95% 4.89% 2.89% 3.11% 2.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.46 6.31 5.13 3.26 2.55 2.32 1.82 23.48%
EPS 2.79 2.67 2.85 0.59 0.35 0.37 0.27 47.53%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,358,888
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.49 6.33 5.14 3.25 2.58 2.36 1.83 23.46%
EPS 2.80 2.67 2.86 0.59 0.35 0.38 0.27 47.61%
DPS 0.00 0.00 1.34 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1404 0.1304 0.1199 0.1211 0.122 0.1206 3.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.83 1.18 0.80 0.29 0.44 0.68 -
P/RPS 9.67 13.16 23.01 24.56 11.36 18.98 37.35 -20.14%
P/EPS 22.43 31.12 41.36 136.36 83.65 117.86 255.00 -33.28%
EY 4.46 3.21 2.42 0.73 1.20 0.85 0.39 50.04%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.93 9.08 6.67 2.42 3.67 5.67 -4.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 0.71 0.76 1.00 0.70 0.50 0.45 0.57 -
P/RPS 10.99 12.05 19.50 21.49 19.58 19.41 31.30 -15.99%
P/EPS 25.48 28.50 35.05 119.32 144.23 120.54 213.75 -29.82%
EY 3.92 3.51 2.85 0.84 0.69 0.83 0.47 42.36%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 5.43 7.69 5.83 4.17 3.75 4.75 -0.07%

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