[YTLE] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -16.65%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 87,966 86,823 85,867 40,770 39,541 34,559 26,440 22.16%
PBT 65,559 77,975 80,217 14,810 9,603 8,199 6,481 47.00%
Tax -16,672 -20,082 -18,055 -4,165 -3,440 -3,978 -1,916 43.36%
NP 48,887 57,893 62,162 10,645 6,163 4,221 4,565 48.41%
-
NP to SH 30,393 35,187 42,546 7,361 5,619 5,047 5,410 33.29%
-
Tax Rate 25.43% 25.75% 22.51% 28.12% 35.82% 48.52% 29.56% -
Total Cost 39,079 28,930 23,705 30,125 33,378 30,338 21,875 10.14%
-
Net Worth 215,341 216,177 188,707 178,018 162,711 164,474 169,466 4.06%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 27,321 26,985 26,991 13,336 - - - -
Div Payout % 89.89% 76.69% 63.44% 181.18% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 215,341 216,177 188,707 178,018 162,711 164,474 169,466 4.06%
NOSH 1,345,882 1,351,111 1,347,910 1,369,375 1,355,925 1,370,625 1,412,222 -0.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 55.57% 66.68% 72.39% 26.11% 15.59% 12.21% 17.27% -
ROE 14.11% 16.28% 22.55% 4.13% 3.45% 3.07% 3.19% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.54 6.43 6.37 2.98 2.92 2.52 1.87 23.17%
EPS 2.26 2.60 3.16 0.54 0.41 0.37 0.38 34.56%
DPS 2.00 2.00 2.00 0.97 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.14 0.13 0.12 0.12 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 1,369,375
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.55 6.47 6.40 3.04 2.95 2.57 1.97 22.14%
EPS 2.26 2.62 3.17 0.55 0.42 0.38 0.40 33.42%
DPS 2.03 2.01 2.01 0.99 0.00 0.00 0.00 -
NAPS 0.1604 0.161 0.1406 0.1326 0.1212 0.1225 0.1262 4.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.68 0.75 0.72 0.85 0.62 0.35 0.51 -
P/RPS 10.40 11.67 11.30 28.55 21.26 13.88 27.24 -14.81%
P/EPS 30.11 28.80 22.81 158.13 149.61 95.05 133.13 -21.92%
EY 3.32 3.47 4.38 0.63 0.67 1.05 0.75 28.10%
DY 2.94 2.67 2.78 1.15 0.00 0.00 0.00 -
P/NAPS 4.25 4.69 5.14 6.54 5.17 2.92 4.25 0.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 -
Price 0.64 0.70 0.85 1.38 0.79 0.29 0.56 -
P/RPS 9.79 10.89 13.34 46.35 27.09 11.50 29.91 -16.97%
P/EPS 28.34 26.88 26.93 256.72 190.64 78.76 146.18 -23.90%
EY 3.53 3.72 3.71 0.39 0.52 1.27 0.68 31.55%
DY 3.13 2.86 2.35 0.71 0.00 0.00 0.00 -
P/NAPS 4.00 4.38 6.07 10.62 6.58 2.42 4.67 -2.54%

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