[YTLE] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 98.31%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,786 44,367 43,449 43,552 42,222 29,877 22,682 11.15%
PBT 38,038 39,447 38,190 41,172 39,770 18,874 8,305 28.85%
Tax -9,257 -9,798 -9,515 -10,369 -9,984 -5,146 -1,905 30.12%
NP 28,781 29,649 28,675 30,803 29,786 13,728 6,400 28.46%
-
NP to SH 17,859 18,914 18,052 19,292 18,567 8,928 4,680 24.99%
-
Tax Rate 24.34% 24.84% 24.91% 25.18% 25.10% 27.27% 22.94% -
Total Cost 14,005 14,718 14,774 12,749 12,436 16,149 16,282 -2.47%
-
Net Worth 161,133 174,384 202,074 188,872 188,360 175,854 160,457 0.07%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 13,527 - -
Div Payout % - - - - - 151.52% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 161,133 174,384 202,074 188,872 188,360 175,854 160,457 0.07%
NOSH 1,342,781 1,341,418 1,347,164 1,349,090 1,345,434 1,352,727 1,337,142 0.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 67.27% 66.83% 66.00% 70.73% 70.55% 45.95% 28.22% -
ROE 11.08% 10.85% 8.93% 10.21% 9.86% 5.08% 2.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.19 3.31 3.23 3.23 3.14 2.21 1.70 11.05%
EPS 1.33 1.41 1.34 1.43 1.38 0.66 0.35 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.12 0.13 0.15 0.14 0.14 0.13 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,347,042
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.19 3.30 3.24 3.24 3.14 2.23 1.69 11.16%
EPS 1.33 1.41 1.34 1.44 1.38 0.66 0.35 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.12 0.1299 0.1505 0.1407 0.1403 0.131 0.1195 0.06%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.53 0.545 0.62 0.70 0.79 1.28 0.79 -
P/RPS 16.63 16.48 19.22 21.68 25.17 57.95 46.57 -15.76%
P/EPS 39.85 38.65 46.27 48.95 57.25 193.94 225.71 -25.09%
EY 2.51 2.59 2.16 2.04 1.75 0.52 0.44 33.65%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 4.42 4.19 4.13 5.00 5.64 9.85 6.58 -6.41%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.52 0.535 0.625 0.635 0.87 0.99 0.76 -
P/RPS 16.32 16.18 19.38 19.67 27.72 44.82 44.80 -15.48%
P/EPS 39.10 37.94 46.64 44.41 63.04 150.00 217.14 -24.84%
EY 2.56 2.64 2.14 2.25 1.59 0.67 0.46 33.10%
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 4.33 4.12 4.17 4.54 6.21 7.62 6.33 -6.13%

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