[YTLE] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 47.26%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,815 66,494 65,148 65,300 63,714 51,799 32,770 11.73%
PBT 56,993 58,706 56,616 60,638 59,100 48,609 11,457 30.62%
Tax -13,805 -14,693 -14,161 -15,281 -15,278 -9,797 -2,975 29.11%
NP 43,188 44,013 42,455 45,357 43,822 38,812 8,482 31.13%
-
NP to SH 26,782 27,852 26,544 28,156 26,934 28,815 5,903 28.63%
-
Tax Rate 24.22% 25.03% 25.01% 25.20% 25.85% 20.15% 25.97% -
Total Cost 20,627 22,481 22,693 19,943 19,892 12,987 24,288 -2.68%
-
Net Worth 174,957 188,371 202,111 202,076 188,538 175,044 160,990 1.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 13,464 - -
Div Payout % - - - - - 46.73% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 174,957 188,371 202,111 202,076 188,538 175,044 160,990 1.39%
NOSH 1,345,829 1,345,507 1,347,411 1,347,177 1,346,700 1,346,495 1,341,590 0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 67.68% 66.19% 65.17% 69.46% 68.78% 74.93% 25.88% -
ROE 15.31% 14.79% 13.13% 13.93% 14.29% 16.46% 3.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.74 4.94 4.84 4.85 4.73 3.85 2.44 11.69%
EPS 1.99 2.07 1.97 2.09 2.00 2.14 0.44 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.14 0.13 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 1,354,242
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.75 4.95 4.85 4.86 4.75 3.86 2.44 11.73%
EPS 1.99 2.07 1.98 2.10 2.01 2.15 0.44 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1303 0.1403 0.1505 0.1505 0.1404 0.1304 0.1199 1.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.535 0.58 0.59 0.625 0.83 1.18 0.80 -
P/RPS 11.28 11.74 12.20 12.89 17.54 30.67 32.75 -16.26%
P/EPS 26.88 28.02 29.95 29.90 41.50 55.14 181.82 -27.26%
EY 3.72 3.57 3.34 3.34 2.41 1.81 0.55 37.47%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 4.12 4.14 3.93 4.17 5.93 9.08 6.67 -7.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 0.545 0.56 0.63 0.71 0.76 1.00 0.70 -
P/RPS 11.49 11.33 13.03 14.65 16.06 25.99 28.66 -14.11%
P/EPS 27.39 27.05 31.98 33.97 38.00 46.73 159.09 -25.39%
EY 3.65 3.70 3.13 2.94 2.63 2.14 0.63 33.98%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 4.19 4.00 4.20 4.73 5.43 7.69 5.83 -5.35%

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