[YTLE] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -75.81%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,807 21,511 21,665 21,583 20,814 9,193 12,490 8.87%
PBT 18,776 19,296 19,248 20,617 19,660 4,286 6,153 20.42%
Tax -4,635 -4,814 -4,758 -5,153 -4,998 -1,253 -904 31.29%
NP 14,141 14,482 14,490 15,464 14,662 3,033 5,249 17.95%
-
NP to SH 8,641 9,128 9,152 9,728 9,031 2,191 3,661 15.38%
-
Tax Rate 24.69% 24.95% 24.72% 24.99% 25.42% 29.23% 14.69% -
Total Cost 6,666 7,029 7,175 6,119 6,152 6,160 7,241 -1.36%
-
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
NOSH 1,350,156 1,342,352 1,345,882 1,351,111 1,347,910 1,369,375 1,355,925 -0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 67.96% 67.32% 66.88% 71.65% 70.44% 32.99% 42.03% -
ROE 4.00% 4.00% 4.25% 4.50% 4.79% 1.23% 2.25% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.54 1.60 1.61 1.60 1.54 0.67 0.92 8.96%
EPS 0.64 0.68 0.68 0.72 0.67 0.16 0.27 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.16 0.14 0.13 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 1,350,156
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.55 1.60 1.61 1.61 1.55 0.68 0.93 8.88%
EPS 0.64 0.68 0.68 0.72 0.67 0.16 0.27 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.17 0.1604 0.161 0.1406 0.1326 0.1212 4.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.575 0.675 0.68 0.75 0.72 0.85 0.62 -
P/RPS 37.31 42.12 42.24 46.95 46.63 126.61 67.31 -9.36%
P/EPS 89.84 99.26 100.00 104.17 107.46 531.25 229.63 -14.47%
EY 1.11 1.01 1.00 0.96 0.93 0.19 0.44 16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.97 4.25 4.69 5.14 6.54 5.17 -5.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 -
Price 0.545 0.595 0.64 0.70 0.85 1.38 0.79 -
P/RPS 35.36 37.13 39.76 43.82 55.05 205.56 85.76 -13.72%
P/EPS 85.16 87.50 94.12 97.22 126.87 862.50 292.59 -18.58%
EY 1.17 1.14 1.06 1.03 0.79 0.12 0.34 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.50 4.00 4.38 6.07 10.62 6.58 -10.37%

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