[YTLE] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 9.99%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 84,866 87,532 86,384 87,884 86,054 74,246 44,067 11.53%
PBT 74,916 76,446 74,515 66,928 77,018 64,843 16,676 28.42%
Tax -17,951 -19,111 -18,525 -17,067 -19,927 -14,310 -3,816 29.41%
NP 56,965 57,335 55,990 49,861 57,091 50,533 12,860 28.12%
-
NP to SH 35,106 35,716 34,792 30,969 34,490 35,706 8,831 25.83%
-
Tax Rate 23.96% 25.00% 24.86% 25.50% 25.87% 22.07% 22.88% -
Total Cost 27,901 30,197 30,394 38,023 28,963 23,713 31,207 -1.84%
-
Net Worth 174,857 202,048 214,931 201,560 202,089 175,176 174,062 0.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 53,879 53,732 26,874 26,945 26,950 13,389 -
Div Payout % - 150.86% 154.44% 86.78% 78.13% 75.48% 151.62% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 174,857 202,048 214,931 201,560 202,089 175,176 174,062 0.07%
NOSH 1,345,057 1,346,992 1,343,320 1,343,739 1,347,265 1,347,509 1,338,939 0.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 67.12% 65.50% 64.82% 56.74% 66.34% 68.06% 29.18% -
ROE 20.08% 17.68% 16.19% 15.36% 17.07% 20.38% 5.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.31 6.50 6.43 6.54 6.39 5.51 3.29 11.45%
EPS 2.61 2.65 2.59 2.30 2.56 2.65 0.66 25.72%
DPS 0.00 4.00 4.00 2.00 2.00 2.00 1.00 -
NAPS 0.13 0.15 0.16 0.15 0.15 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 1,366,071
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.32 6.52 6.43 6.55 6.41 5.53 3.28 11.53%
EPS 2.61 2.66 2.59 2.31 2.57 2.66 0.66 25.72%
DPS 0.00 4.01 4.00 2.00 2.01 2.01 1.00 -
NAPS 0.1302 0.1505 0.1601 0.1501 0.1505 0.1305 0.1296 0.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.525 0.605 0.645 0.74 0.96 0.76 -
P/RPS 8.72 8.08 9.41 9.86 11.59 17.42 23.09 -14.96%
P/EPS 21.07 19.80 23.36 27.99 28.91 36.23 115.23 -24.64%
EY 4.75 5.05 4.28 3.57 3.46 2.76 0.87 32.66%
DY 0.00 7.62 6.61 3.10 2.70 2.08 1.32 -
P/NAPS 4.23 3.50 3.78 4.30 4.93 7.38 5.85 -5.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 28/08/14 22/08/13 16/08/12 25/08/11 19/08/10 -
Price 0.54 0.515 0.595 0.65 0.76 0.76 0.77 -
P/RPS 8.56 7.93 9.25 9.94 11.90 13.79 23.40 -15.41%
P/EPS 20.69 19.42 22.97 28.20 29.69 28.68 116.75 -25.03%
EY 4.83 5.15 4.35 3.55 3.37 3.49 0.86 33.28%
DY 0.00 7.77 6.72 3.08 2.63 2.63 1.30 -
P/NAPS 4.15 3.43 3.72 4.33 5.07 5.85 5.92 -5.74%

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