[YTLE] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.3%
YoY- 70.59%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,640 86,161 63,096 43,318 34,330 30,890 25,163 23.09%
PBT 78,556 75,334 53,828 12,555 6,751 7,140 6,057 53.22%
Tax -19,930 -19,791 -10,638 -4,080 -3,474 -2,800 -1,073 62.66%
NP 58,626 55,543 43,190 8,475 3,277 4,340 4,984 50.74%
-
NP to SH 35,712 33,825 31,743 6,530 3,828 6,173 4,174 42.96%
-
Tax Rate 25.37% 26.27% 19.76% 32.50% 51.46% 39.22% 17.72% -
Total Cost 29,014 30,618 19,906 34,843 31,053 26,550 20,179 6.23%
-
Net Worth 201,454 188,932 174,683 163,066 170,849 162,799 153,599 4.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 26,985 13,517 26,810 - - - - -
Div Payout % 75.56% 39.96% 84.46% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 201,454 188,932 174,683 163,066 170,849 162,799 153,599 4.61%
NOSH 1,343,030 1,349,516 1,343,716 1,358,888 1,423,750 1,356,666 1,279,999 0.80%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 66.89% 64.46% 68.45% 19.56% 9.55% 14.05% 19.81% -
ROE 17.73% 17.90% 18.17% 4.00% 2.24% 3.79% 2.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.53 6.38 4.70 3.19 2.41 2.28 1.97 22.08%
EPS 2.66 2.51 2.36 0.48 0.27 0.46 0.33 41.55%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.12 0.12 0.12 3.78%
Adjusted Per Share Value based on latest NOSH - 1,358,888
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.53 6.42 4.70 3.23 2.56 2.30 1.87 23.14%
EPS 2.66 2.52 2.36 0.49 0.29 0.46 0.31 43.03%
DPS 2.01 1.01 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1407 0.1301 0.1215 0.1273 0.1213 0.1144 4.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.83 1.18 0.80 0.29 0.44 0.68 -
P/RPS 9.58 13.00 25.13 25.10 12.03 19.32 34.59 -19.24%
P/EPS 23.50 33.11 49.95 166.48 107.86 96.70 208.53 -30.47%
EY 4.25 3.02 2.00 0.60 0.93 1.03 0.48 43.78%
DY 3.20 1.20 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.93 9.08 6.67 2.42 3.67 5.67 -4.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 0.71 0.76 1.00 0.70 0.50 0.45 0.57 -
P/RPS 10.88 11.90 21.30 21.96 20.74 19.76 28.99 -15.05%
P/EPS 26.70 30.32 42.33 145.67 185.97 98.90 174.80 -26.86%
EY 3.75 3.30 2.36 0.69 0.54 1.01 0.57 36.84%
DY 2.82 1.32 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 5.43 7.69 5.83 4.17 3.75 4.75 -0.07%

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