[YTLE] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 47.76%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 63,714 51,799 32,770 25,960 23,726 18,429 23,944 17.69%
PBT 59,100 48,609 11,457 5,700 5,638 4,974 7,828 40.01%
Tax -15,278 -9,797 -2,975 -2,600 -2,570 -1,732 -2,894 31.92%
NP 43,822 38,812 8,482 3,100 3,068 3,242 4,934 43.85%
-
NP to SH 26,934 28,815 5,903 3,524 3,821 2,699 4,289 35.79%
-
Tax Rate 25.85% 20.15% 25.97% 45.61% 45.58% 34.82% 36.97% -
Total Cost 19,892 12,987 24,288 22,860 20,658 15,187 19,010 0.75%
-
Net Worth 188,538 175,044 160,990 162,646 163,757 161,939 168,343 1.90%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 13,464 - - - - - -
Div Payout % - 46.73% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 188,538 175,044 160,990 162,646 163,757 161,939 168,343 1.90%
NOSH 1,346,700 1,346,495 1,341,590 1,355,384 1,364,642 1,349,499 1,340,312 0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 68.78% 74.93% 25.88% 11.94% 12.93% 17.59% 20.61% -
ROE 14.29% 16.46% 3.67% 2.17% 2.33% 1.67% 2.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.73 3.85 2.44 1.92 1.74 1.37 1.79 17.56%
EPS 2.00 2.14 0.44 0.26 0.28 0.20 0.32 35.68%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.12 0.12 0.1256 1.82%
Adjusted Per Share Value based on latest NOSH - 1,423,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.75 3.86 2.44 1.93 1.77 1.37 1.78 17.75%
EPS 2.01 2.15 0.44 0.26 0.28 0.20 0.32 35.79%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1404 0.1304 0.1199 0.1211 0.122 0.1206 0.1254 1.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 1.18 0.80 0.29 0.44 0.68 0.19 -
P/RPS 17.54 30.67 32.75 15.14 25.31 49.79 10.64 8.67%
P/EPS 41.50 55.14 181.82 111.54 157.14 340.00 59.38 -5.79%
EY 2.41 1.81 0.55 0.90 0.64 0.29 1.68 6.19%
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.93 9.08 6.67 2.42 3.67 5.67 1.51 25.58%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 -
Price 0.76 1.00 0.70 0.50 0.45 0.57 0.16 -
P/RPS 16.06 25.99 28.66 26.11 25.88 41.74 8.96 10.20%
P/EPS 38.00 46.73 159.09 192.31 160.71 285.00 50.00 -4.46%
EY 2.63 2.14 0.63 0.52 0.62 0.35 2.00 4.66%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 7.69 5.83 4.17 3.75 4.75 1.27 27.37%

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