[YTLE] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 8.44%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 86,054 74,246 44,067 36,508 32,096 25,593 30,678 18.73%
PBT 77,018 64,843 16,677 6,797 6,689 6,476 8,911 43.20%
Tax -19,927 -14,310 -3,816 -3,705 -3,444 -1,962 -2,235 43.95%
NP 57,091 50,533 12,861 3,092 3,245 4,514 6,676 42.95%
-
NP to SH 34,490 35,706 8,831 4,151 4,125 5,051 5,764 34.70%
-
Tax Rate 25.87% 22.07% 22.88% 54.51% 51.49% 30.30% 25.08% -
Total Cost 28,963 23,713 31,206 33,416 28,851 21,079 24,002 3.17%
-
Net Worth 202,392 175,729 173,372 146,159 130,799 164,799 159,599 4.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 26,985 26,991 13,336 - - - - -
Div Payout % 78.24% 75.59% 151.02% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 202,392 175,729 173,372 146,159 130,799 164,799 159,599 4.03%
NOSH 1,349,285 1,351,764 1,333,636 1,217,999 1,090,000 1,373,333 1,329,999 0.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 66.34% 68.06% 29.19% 8.47% 10.11% 17.64% 21.76% -
ROE 17.04% 20.32% 5.09% 2.84% 3.15% 3.06% 3.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.38 5.49 3.30 3.00 2.94 1.86 2.31 18.43%
EPS 2.56 2.64 0.66 0.34 0.38 0.37 0.43 34.58%
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.13 0.12 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,217,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.41 5.53 3.28 2.72 2.39 1.91 2.29 18.69%
EPS 2.57 2.66 0.66 0.31 0.31 0.38 0.43 34.67%
DPS 2.01 2.01 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1309 0.1291 0.1089 0.0974 0.1227 0.1189 4.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.74 0.96 0.76 0.50 0.48 0.57 0.15 -
P/RPS 11.60 17.48 23.00 16.68 16.30 30.59 6.50 10.12%
P/EPS 28.95 36.34 114.77 146.71 126.84 154.98 34.61 -2.92%
EY 3.45 2.75 0.87 0.68 0.79 0.65 2.89 2.99%
DY 2.70 2.08 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 7.38 5.85 4.17 4.00 4.75 1.25 25.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 -
Price 0.76 0.76 0.77 0.56 0.40 0.54 0.15 -
P/RPS 11.92 13.84 23.30 18.68 13.58 28.98 6.50 10.62%
P/EPS 29.73 28.77 116.28 164.32 105.70 146.82 34.61 -2.49%
EY 3.36 3.48 0.86 0.61 0.95 0.68 2.89 2.54%
DY 2.63 2.63 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.85 5.92 4.67 3.33 4.50 1.25 26.25%

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