[YTLE] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -72.17%
YoY- 430.73%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,969 21,408 20,684 10,192 8,061 7,245 6,037 23.99%
PBT 20,555 20,110 14,588 2,152 825 1,760 1,929 48.28%
Tax -5,216 -4,986 -3,893 -1,001 -651 -655 -586 43.91%
NP 15,339 15,124 10,695 1,151 174 1,105 1,343 50.01%
-
NP to SH 9,564 9,536 6,737 1,019 192 1,329 1,147 42.35%
-
Tax Rate 25.38% 24.79% 26.69% 46.51% 78.91% 37.22% 30.38% -
Total Cost 6,630 6,284 9,989 9,041 7,887 6,140 4,694 5.91%
-
Net Worth 188,585 188,033 175,161 152,849 230,399 159,479 172,049 1.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 13,474 - - - - -
Div Payout % - - 200.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,585 188,033 175,161 152,849 230,399 159,479 172,049 1.53%
NOSH 1,347,042 1,343,098 1,347,400 1,273,750 1,920,000 1,328,999 1,433,750 -1.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 69.82% 70.65% 51.71% 11.29% 2.16% 15.25% 22.25% -
ROE 5.07% 5.07% 3.85% 0.67% 0.08% 0.83% 0.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.63 1.59 1.54 0.80 0.42 0.55 0.42 25.33%
EPS 0.71 0.71 0.50 0.08 0.01 0.10 0.08 43.84%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 1,273,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.64 1.59 1.54 0.76 0.60 0.54 0.45 24.02%
EPS 0.71 0.71 0.50 0.08 0.01 0.10 0.09 41.04%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1401 0.1305 0.1138 0.1716 0.1188 0.1281 1.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.79 1.28 0.79 0.30 0.56 0.17 -
P/RPS 42.92 49.56 83.38 98.73 71.46 102.72 40.37 1.02%
P/EPS 98.59 111.27 256.00 987.50 3,000.00 560.00 212.50 -12.00%
EY 1.01 0.90 0.39 0.10 0.03 0.18 0.47 13.58%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 5.64 9.85 6.58 2.50 4.67 1.42 23.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.635 0.87 0.99 0.76 0.31 0.50 0.35 -
P/RPS 38.94 54.58 64.49 94.98 73.84 91.72 83.12 -11.86%
P/EPS 89.44 122.54 198.00 950.00 3,100.00 500.00 437.50 -23.22%
EY 1.12 0.82 0.51 0.11 0.03 0.20 0.23 30.15%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 6.21 7.62 6.33 2.58 4.17 2.92 7.62%

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