[YTLE] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.7%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 85,086 88,658 86,864 87,066 84,952 69,065 43,693 11.73%
PBT 75,990 78,274 75,488 80,850 78,800 64,812 15,276 30.62%
Tax -18,406 -19,590 -18,881 -20,374 -20,370 -13,062 -3,966 29.12%
NP 57,584 58,684 56,606 60,476 58,429 51,749 11,309 31.13%
-
NP to SH 35,709 37,136 35,392 37,541 35,912 38,420 7,870 28.63%
-
Tax Rate 24.22% 25.03% 25.01% 25.20% 25.85% 20.15% 25.96% -
Total Cost 27,502 29,974 30,257 26,590 26,522 17,316 32,384 -2.68%
-
Net Worth 174,957 188,371 202,111 202,076 188,537 175,044 160,990 1.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 17,953 - -
Div Payout % - - - - - 46.73% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 174,957 188,371 202,111 202,076 188,537 175,044 160,990 1.39%
NOSH 1,345,829 1,345,507 1,347,411 1,347,177 1,346,699 1,346,495 1,341,590 0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 67.68% 66.19% 65.17% 69.46% 68.78% 74.93% 25.88% -
ROE 20.41% 19.71% 17.51% 18.58% 19.05% 21.95% 4.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.32 6.59 6.45 6.46 6.31 5.13 3.26 11.65%
EPS 2.65 2.76 2.63 2.79 2.67 2.85 0.59 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.14 0.13 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 1,343,030
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.34 6.60 6.47 6.49 6.33 5.14 3.25 11.76%
EPS 2.66 2.77 2.64 2.80 2.67 2.86 0.59 28.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
NAPS 0.1303 0.1403 0.1505 0.1505 0.1404 0.1304 0.1199 1.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.535 0.58 0.59 0.625 0.83 1.18 0.80 -
P/RPS 8.46 8.80 9.15 9.67 13.16 23.01 24.56 -16.26%
P/EPS 20.16 21.01 22.46 22.43 31.12 41.36 136.36 -27.26%
EY 4.96 4.76 4.45 4.46 3.21 2.42 0.73 37.58%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 4.12 4.14 3.93 4.17 5.93 9.08 6.67 -7.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 0.545 0.56 0.63 0.71 0.76 1.00 0.70 -
P/RPS 8.62 8.50 9.77 10.99 12.05 19.50 21.49 -14.11%
P/EPS 20.54 20.29 23.98 25.48 28.50 35.05 119.32 -25.39%
EY 4.87 4.93 4.17 3.92 3.51 2.85 0.84 33.99%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 4.19 4.00 4.20 4.73 5.43 7.69 5.83 -5.35%

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