[YTLE] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 3.36%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 51,262 41,672 35,375 27,648 25,894 32,340 30,783 8.86%
PBT 27,246 10,930 7,264 6,312 6,360 11,150 10,800 16.66%
Tax -7,057 -3,790 -3,974 -1,985 -1,286 -5,000 -5,220 5.15%
NP 20,189 7,140 3,290 4,327 5,074 6,150 5,580 23.89%
-
NP to SH 13,079 6,446 3,910 5,592 4,151 5,726 5,580 15.24%
-
Tax Rate 25.90% 34.68% 54.71% 31.45% 20.22% 44.84% 48.33% -
Total Cost 31,073 34,532 32,085 23,321 20,820 26,190 25,203 3.54%
-
Net Worth 175,161 152,849 230,399 159,479 172,049 179,597 169,319 0.56%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 26,810 - - - - - - -
Div Payout % 204.99% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 175,161 152,849 230,399 159,479 172,049 179,597 169,319 0.56%
NOSH 1,347,400 1,273,750 1,920,000 1,328,999 1,433,750 1,417,500 1,410,999 -0.76%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 39.38% 17.13% 9.30% 15.65% 19.60% 19.02% 18.13% -
ROE 7.47% 4.22% 1.70% 3.51% 2.41% 3.19% 3.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.80 3.27 1.84 2.08 1.81 2.28 2.18 9.69%
EPS 0.97 0.51 0.20 0.42 0.29 0.40 0.40 15.90%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.1267 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 1,328,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.82 3.10 2.63 2.06 1.93 2.41 2.29 8.89%
EPS 0.97 0.48 0.29 0.42 0.31 0.43 0.42 14.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1138 0.1716 0.1188 0.1281 0.1338 0.1261 0.57%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 0.79 0.30 0.56 0.17 0.14 0.19 -
P/RPS 33.64 24.15 16.28 26.92 9.41 6.14 8.71 25.24%
P/EPS 131.87 156.11 147.31 133.09 58.72 34.66 48.04 18.31%
EY 0.76 0.64 0.68 0.75 1.70 2.89 2.08 -15.44%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.85 6.58 2.50 4.67 1.42 1.10 1.58 35.64%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 0.99 0.76 0.31 0.50 0.35 0.16 0.17 -
P/RPS 26.02 23.23 16.83 24.03 19.38 7.01 7.79 22.25%
P/EPS 101.99 150.18 152.23 118.83 120.89 39.61 42.99 15.47%
EY 0.98 0.67 0.66 0.84 0.83 2.52 2.33 -13.43%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.62 6.33 2.58 4.17 2.92 1.26 1.42 32.29%

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