[YTLE] YoY 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- -1.69%
YoY- 0.29%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 21,979 22,856 21,784 21,969 21,408 20,684 10,192 13.65%
PBT 19,262 20,151 18,942 20,555 20,110 14,588 2,152 44.06%
Tax -4,622 -4,984 -4,757 -5,216 -4,986 -3,893 -1,001 29.02%
NP 14,640 15,167 14,185 15,339 15,124 10,695 1,151 52.75%
-
NP to SH 9,218 9,786 8,900 9,564 9,536 6,737 1,019 44.32%
-
Tax Rate 24.00% 24.73% 25.11% 25.38% 24.79% 26.69% 46.51% -
Total Cost 7,339 7,689 7,599 6,630 6,284 9,989 9,041 -3.41%
-
Net Worth 160,313 174,271 202,272 188,585 188,033 175,161 152,849 0.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 13,474 - -
Div Payout % - - - - - 200.00% - -
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 160,313 174,271 202,272 188,585 188,033 175,161 152,849 0.79%
NOSH 1,335,942 1,340,547 1,348,484 1,347,042 1,343,098 1,347,400 1,273,750 0.79%
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 66.61% 66.36% 65.12% 69.82% 70.65% 51.71% 11.29% -
ROE 5.75% 5.62% 4.40% 5.07% 5.07% 3.85% 0.67% -
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 1.65 1.70 1.62 1.63 1.59 1.54 0.80 12.81%
EPS 0.69 0.73 0.66 0.71 0.71 0.50 0.08 43.18%
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 1.64 1.70 1.62 1.64 1.59 1.54 0.76 13.67%
EPS 0.69 0.73 0.66 0.71 0.71 0.50 0.08 43.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1194 0.1298 0.1507 0.1405 0.1401 0.1305 0.1138 0.80%
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 32.21 31.97 38.38 42.92 49.56 83.38 98.73 -17.02%
P/EPS 76.81 74.66 93.94 98.59 111.27 256.00 987.50 -34.65%
EY 1.30 1.34 1.06 1.01 0.90 0.39 0.10 53.31%
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 31.61 31.38 38.69 38.94 54.58 64.49 94.98 -16.74%
P/EPS 75.36 73.29 94.70 89.44 122.54 198.00 950.00 -34.43%
EY 1.33 1.36 1.06 1.12 0.82 0.51 0.11 51.47%
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