[YTLE] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 307.49%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 43,449 43,552 42,222 29,877 22,682 17,518 14,239 20.41%
PBT 38,190 41,172 39,770 18,874 8,305 4,172 3,597 48.19%
Tax -9,515 -10,369 -9,984 -5,146 -1,905 -1,820 -1,290 39.47%
NP 28,675 30,803 29,786 13,728 6,400 2,352 2,307 52.13%
-
NP to SH 18,052 19,292 18,567 8,928 4,680 2,385 2,600 38.07%
-
Tax Rate 24.91% 25.18% 25.10% 27.27% 22.94% 43.62% 35.86% -
Total Cost 14,774 12,749 12,436 16,149 16,282 15,166 11,932 3.62%
-
Net Worth 202,074 188,872 188,360 175,854 160,457 158,999 164,210 3.51%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 13,527 - - - -
Div Payout % - - - 151.52% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 202,074 188,872 188,360 175,854 160,457 158,999 164,210 3.51%
NOSH 1,347,164 1,349,090 1,345,434 1,352,727 1,337,142 1,324,999 1,368,421 -0.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 66.00% 70.73% 70.55% 45.95% 28.22% 13.43% 16.20% -
ROE 8.93% 10.21% 9.86% 5.08% 2.92% 1.50% 1.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.23 3.23 3.14 2.21 1.70 1.32 1.04 20.76%
EPS 1.34 1.43 1.38 0.66 0.35 0.18 0.19 38.44%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,347,400
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.24 3.24 3.14 2.23 1.69 1.30 1.06 20.44%
EPS 1.34 1.44 1.38 0.66 0.35 0.18 0.19 38.44%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.1505 0.1407 0.1403 0.131 0.1195 0.1184 0.1223 3.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.62 0.70 0.79 1.28 0.79 0.30 0.56 -
P/RPS 19.22 21.68 25.17 57.95 46.57 22.69 53.82 -15.75%
P/EPS 46.27 48.95 57.25 193.94 225.71 166.67 294.74 -26.53%
EY 2.16 2.04 1.75 0.52 0.44 0.60 0.34 36.05%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 4.13 5.00 5.64 9.85 6.58 2.50 4.67 -2.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 -
Price 0.625 0.635 0.87 0.99 0.76 0.31 0.50 -
P/RPS 19.38 19.67 27.72 44.82 44.80 23.45 48.05 -14.03%
P/EPS 46.64 44.41 63.04 150.00 217.14 172.22 263.16 -25.03%
EY 2.14 2.25 1.59 0.67 0.46 0.58 0.38 33.34%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 4.17 4.54 6.21 7.62 6.33 2.58 4.17 0.00%

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