[YTLE] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1.86%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,828 86,680 87,966 86,823 85,867 40,770 39,541 14.00%
PBT 75,926 74,282 65,559 77,975 80,217 14,810 9,603 41.12%
Tax -18,932 -18,581 -16,672 -20,082 -18,055 -4,165 -3,440 32.85%
NP 56,994 55,701 48,887 57,893 62,162 10,645 6,163 44.85%
-
NP to SH 35,229 34,487 30,393 35,187 42,546 7,361 5,619 35.77%
-
Tax Rate 24.93% 25.01% 25.43% 25.75% 22.51% 28.12% 35.82% -
Total Cost 29,834 30,979 39,079 28,930 23,705 30,125 33,378 -1.85%
-
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 54,088 54,085 27,321 26,985 26,991 13,336 - -
Div Payout % 153.53% 156.83% 89.89% 76.69% 63.44% 181.18% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 216,024 228,199 215,341 216,177 188,707 178,018 162,711 4.83%
NOSH 1,350,156 1,342,352 1,345,882 1,351,111 1,347,910 1,369,375 1,355,925 -0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 65.64% 64.26% 55.57% 66.68% 72.39% 26.11% 15.59% -
ROE 16.31% 15.11% 14.11% 16.28% 22.55% 4.13% 3.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.43 6.46 6.54 6.43 6.37 2.98 2.92 14.05%
EPS 2.61 2.57 2.26 2.60 3.16 0.54 0.41 36.11%
DPS 4.00 4.00 2.00 2.00 2.00 0.97 0.00 -
NAPS 0.16 0.17 0.16 0.16 0.14 0.13 0.12 4.90%
Adjusted Per Share Value based on latest NOSH - 1,345,882
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.47 6.46 6.55 6.47 6.40 3.04 2.95 13.97%
EPS 2.62 2.57 2.26 2.62 3.17 0.55 0.42 35.65%
DPS 4.03 4.03 2.03 2.01 2.01 0.99 0.00 -
NAPS 0.1609 0.17 0.1604 0.161 0.1406 0.1326 0.1212 4.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.575 0.675 0.68 0.75 0.72 0.85 0.62 -
P/RPS 8.94 10.45 10.40 11.67 11.30 28.55 21.26 -13.43%
P/EPS 22.04 26.27 30.11 28.80 22.81 158.13 149.61 -27.31%
EY 4.54 3.81 3.32 3.47 4.38 0.63 0.67 37.54%
DY 6.96 5.93 2.94 2.67 2.78 1.15 0.00 -
P/NAPS 3.59 3.97 4.25 4.69 5.14 6.54 5.17 -5.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 -
Price 0.545 0.595 0.64 0.70 0.85 1.38 0.79 -
P/RPS 8.47 9.21 9.79 10.89 13.34 46.35 27.09 -17.60%
P/EPS 20.89 23.16 28.34 26.88 26.93 256.72 190.64 -30.81%
EY 4.79 4.32 3.53 3.72 3.71 0.39 0.52 44.76%
DY 7.34 6.72 3.13 2.86 2.35 0.71 0.00 -
P/NAPS 3.41 3.50 4.00 4.38 6.07 10.62 6.58 -10.37%

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