[YTLE] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 77.68%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 87,781 87,384 86,591 51,262 41,672 35,375 27,648 21.21%
PBT 63,946 78,420 85,739 27,246 10,930 7,264 6,312 47.04%
Tax -16,213 -20,312 -19,148 -7,057 -3,790 -3,974 -1,985 41.86%
NP 47,733 58,108 66,591 20,189 7,140 3,290 4,327 49.14%
-
NP to SH 29,729 35,215 45,345 13,079 6,446 3,910 5,592 32.07%
-
Tax Rate 25.35% 25.90% 22.33% 25.90% 34.68% 54.71% 31.45% -
Total Cost 40,048 29,276 20,000 31,073 34,532 32,085 23,321 9.42%
-
Net Worth 202,272 188,585 188,033 175,161 152,849 230,399 159,479 4.03%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 27,321 26,985 13,517 26,810 - - - -
Div Payout % 91.90% 76.63% 29.81% 204.99% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 202,272 188,585 188,033 175,161 152,849 230,399 159,479 4.03%
NOSH 1,348,484 1,347,042 1,343,098 1,347,400 1,273,750 1,920,000 1,328,999 0.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 54.38% 66.50% 76.90% 39.38% 17.13% 9.30% 15.65% -
ROE 14.70% 18.67% 24.12% 7.47% 4.22% 1.70% 3.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.51 6.49 6.45 3.80 3.27 1.84 2.08 20.92%
EPS 2.20 2.61 3.38 0.97 0.51 0.20 0.42 31.75%
DPS 2.00 2.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,347,400
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.54 6.51 6.45 3.82 3.10 2.63 2.06 21.21%
EPS 2.21 2.62 3.38 0.97 0.48 0.29 0.42 31.85%
DPS 2.03 2.01 1.01 2.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1405 0.1401 0.1305 0.1138 0.1716 0.1188 4.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.62 0.70 0.79 1.28 0.79 0.30 0.56 -
P/RPS 9.52 10.79 12.25 33.64 24.15 16.28 26.92 -15.89%
P/EPS 28.12 26.78 23.40 131.87 156.11 147.31 133.09 -22.80%
EY 3.56 3.73 4.27 0.76 0.64 0.68 0.75 29.60%
DY 3.23 2.86 1.27 1.56 0.00 0.00 0.00 -
P/NAPS 4.13 5.00 5.64 9.85 6.58 2.50 4.67 -2.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 -
Price 0.625 0.635 0.87 0.99 0.76 0.31 0.50 -
P/RPS 9.60 9.79 13.49 26.02 23.23 16.83 24.03 -14.16%
P/EPS 28.35 24.29 25.77 101.99 150.18 152.23 118.83 -21.22%
EY 3.53 4.12 3.88 0.98 0.67 0.66 0.84 27.00%
DY 3.20 3.15 1.15 2.02 0.00 0.00 0.00 -
P/NAPS 4.17 4.54 6.21 7.62 6.33 2.58 4.17 0.00%

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