[YTLE] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 26.13%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 65,300 63,714 51,799 32,770 25,960 23,726 18,429 23.44%
PBT 60,638 59,100 48,609 11,457 5,700 5,638 4,974 51.64%
Tax -15,281 -15,278 -9,797 -2,975 -2,600 -2,570 -1,732 43.70%
NP 45,357 43,822 38,812 8,482 3,100 3,068 3,242 55.16%
-
NP to SH 28,156 26,934 28,815 5,903 3,524 3,821 2,699 47.76%
-
Tax Rate 25.20% 25.85% 20.15% 25.97% 45.61% 45.58% 34.82% -
Total Cost 19,943 19,892 12,987 24,288 22,860 20,658 15,187 4.64%
-
Net Worth 202,076 188,538 175,044 160,990 162,646 163,757 161,939 3.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 13,464 - - - - -
Div Payout % - - 46.73% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 202,076 188,538 175,044 160,990 162,646 163,757 161,939 3.75%
NOSH 1,347,177 1,346,700 1,346,495 1,341,590 1,355,384 1,364,642 1,349,499 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 69.46% 68.78% 74.93% 25.88% 11.94% 12.93% 17.59% -
ROE 13.93% 14.29% 16.46% 3.67% 2.17% 2.33% 1.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.85 4.73 3.85 2.44 1.92 1.74 1.37 23.42%
EPS 2.09 2.00 2.14 0.44 0.26 0.28 0.20 47.80%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,358,888
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.86 4.75 3.86 2.44 1.93 1.77 1.37 23.47%
EPS 2.10 2.01 2.15 0.44 0.26 0.28 0.20 47.92%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1404 0.1304 0.1199 0.1211 0.122 0.1206 3.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.83 1.18 0.80 0.29 0.44 0.68 -
P/RPS 12.89 17.54 30.67 32.75 15.14 25.31 49.79 -20.15%
P/EPS 29.90 41.50 55.14 181.82 111.54 157.14 340.00 -33.28%
EY 3.34 2.41 1.81 0.55 0.90 0.64 0.29 50.22%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.93 9.08 6.67 2.42 3.67 5.67 -4.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 0.71 0.76 1.00 0.70 0.50 0.45 0.57 -
P/RPS 14.65 16.06 25.99 28.66 26.11 25.88 41.74 -15.99%
P/EPS 33.97 38.00 46.73 159.09 192.31 160.71 285.00 -29.82%
EY 2.94 2.63 2.14 0.63 0.52 0.62 0.35 42.52%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 5.43 7.69 5.83 4.17 3.75 4.75 -0.07%

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