[YTLE] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 27.83%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 43,552 42,222 29,877 22,682 17,518 14,239 12,184 23.62%
PBT 41,172 39,770 18,874 8,305 4,172 3,597 3,761 48.95%
Tax -10,369 -9,984 -5,146 -1,905 -1,820 -1,290 -1,267 41.91%
NP 30,803 29,786 13,728 6,400 2,352 2,307 2,494 51.97%
-
NP to SH 19,292 18,567 8,928 4,680 2,385 2,600 2,059 45.14%
-
Tax Rate 25.18% 25.10% 27.27% 22.94% 43.62% 35.86% 33.69% -
Total Cost 12,749 12,436 16,149 16,282 15,166 11,932 9,690 4.67%
-
Net Worth 188,872 188,360 175,854 160,457 158,999 164,210 164,719 2.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 13,527 - - - - -
Div Payout % - - 151.52% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,872 188,360 175,854 160,457 158,999 164,210 164,719 2.30%
NOSH 1,349,090 1,345,434 1,352,727 1,337,142 1,324,999 1,368,421 1,372,666 -0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 70.73% 70.55% 45.95% 28.22% 13.43% 16.20% 20.47% -
ROE 10.21% 9.86% 5.08% 2.92% 1.50% 1.58% 1.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.23 3.14 2.21 1.70 1.32 1.04 0.89 23.94%
EPS 1.43 1.38 0.66 0.35 0.18 0.19 0.15 45.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 1,273,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.24 3.14 2.23 1.69 1.30 1.06 0.91 23.54%
EPS 1.44 1.38 0.66 0.35 0.18 0.19 0.15 45.73%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1403 0.131 0.1195 0.1184 0.1223 0.1227 2.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.79 1.28 0.79 0.30 0.56 0.17 -
P/RPS 21.68 25.17 57.95 46.57 22.69 53.82 19.15 2.08%
P/EPS 48.95 57.25 193.94 225.71 166.67 294.74 113.33 -13.04%
EY 2.04 1.75 0.52 0.44 0.60 0.34 0.88 15.02%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 5.64 9.85 6.58 2.50 4.67 1.42 23.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.635 0.87 0.99 0.76 0.31 0.50 0.35 -
P/RPS 19.67 27.72 44.82 44.80 23.45 48.05 39.43 -10.93%
P/EPS 44.41 63.04 150.00 217.14 172.22 263.16 233.33 -24.13%
EY 2.25 1.59 0.67 0.46 0.58 0.38 0.43 31.72%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 6.21 7.62 6.33 2.58 4.17 2.92 7.62%

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