[YTLE] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.72%
YoY- 64.86%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,384 86,591 51,262 41,672 35,375 27,648 25,894 22.44%
PBT 78,420 85,739 27,246 10,930 7,264 6,312 6,360 51.93%
Tax -20,312 -19,148 -7,057 -3,790 -3,974 -1,985 -1,286 58.33%
NP 58,108 66,591 20,189 7,140 3,290 4,327 5,074 50.07%
-
NP to SH 35,215 45,345 13,079 6,446 3,910 5,592 4,151 42.76%
-
Tax Rate 25.90% 22.33% 25.90% 34.68% 54.71% 31.45% 20.22% -
Total Cost 29,276 20,000 31,073 34,532 32,085 23,321 20,820 5.83%
-
Net Worth 188,585 188,033 175,161 152,849 230,399 159,479 172,049 1.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,985 13,517 26,810 - - - - -
Div Payout % 76.63% 29.81% 204.99% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,585 188,033 175,161 152,849 230,399 159,479 172,049 1.53%
NOSH 1,347,042 1,343,098 1,347,400 1,273,750 1,920,000 1,328,999 1,433,750 -1.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 66.50% 76.90% 39.38% 17.13% 9.30% 15.65% 19.60% -
ROE 18.67% 24.12% 7.47% 4.22% 1.70% 3.51% 2.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.49 6.45 3.80 3.27 1.84 2.08 1.81 23.69%
EPS 2.61 3.38 0.97 0.51 0.20 0.42 0.29 44.17%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 1,273,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.51 6.45 3.82 3.10 2.63 2.06 1.93 22.44%
EPS 2.62 3.38 0.97 0.48 0.29 0.42 0.31 42.67%
DPS 2.01 1.01 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1401 0.1305 0.1138 0.1716 0.1188 0.1281 1.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.79 1.28 0.79 0.30 0.56 0.17 -
P/RPS 10.79 12.25 33.64 24.15 16.28 26.92 9.41 2.30%
P/EPS 26.78 23.40 131.87 156.11 147.31 133.09 58.72 -12.25%
EY 3.73 4.27 0.76 0.64 0.68 0.75 1.70 13.97%
DY 2.86 1.27 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 5.64 9.85 6.58 2.50 4.67 1.42 23.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.635 0.87 0.99 0.76 0.31 0.50 0.35 -
P/RPS 9.79 13.49 26.02 23.23 16.83 24.03 19.38 -10.74%
P/EPS 24.29 25.77 101.99 150.18 152.23 118.83 120.89 -23.44%
EY 4.12 3.88 0.98 0.67 0.66 0.84 0.83 30.57%
DY 3.15 1.15 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 6.21 7.62 6.33 2.58 4.17 2.92 7.62%

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