[YTLE] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 1.26%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 84,853 88,180 87,732 87,640 86,161 63,096 43,318 11.84%
PBT 74,733 76,324 62,906 78,556 75,334 53,828 12,555 34.58%
Tax -18,223 -19,057 -15,947 -19,930 -19,791 -10,638 -4,080 28.30%
NP 56,510 57,267 46,959 58,626 55,543 43,190 8,475 37.15%
-
NP to SH 34,646 35,819 29,357 35,712 33,825 31,743 6,530 32.03%
-
Tax Rate 24.38% 24.97% 25.35% 25.37% 26.27% 19.76% 32.50% -
Total Cost 28,343 30,913 40,773 29,014 30,618 19,906 34,843 -3.37%
-
Net Worth 175,756 189,593 202,190 201,454 188,932 174,683 163,066 1.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 54,088 54,085 27,321 26,985 13,517 26,810 - -
Div Payout % 156.12% 151.00% 93.07% 75.56% 39.96% 84.46% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 175,756 189,593 202,190 201,454 188,932 174,683 163,066 1.25%
NOSH 1,351,969 1,354,242 1,347,936 1,343,030 1,349,516 1,343,716 1,358,888 -0.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 66.60% 64.94% 53.53% 66.89% 64.46% 68.45% 19.56% -
ROE 19.71% 18.89% 14.52% 17.73% 17.90% 18.17% 4.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.28 6.51 6.51 6.53 6.38 4.70 3.19 11.93%
EPS 2.56 2.64 2.18 2.66 2.51 2.36 0.48 32.14%
DPS 4.00 4.00 2.00 2.00 1.00 2.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.14 0.13 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 1,354,242
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.32 6.57 6.53 6.53 6.42 4.70 3.23 11.82%
EPS 2.58 2.67 2.19 2.66 2.52 2.36 0.49 31.86%
DPS 4.03 4.03 2.03 2.01 1.01 2.00 0.00 -
NAPS 0.1309 0.1412 0.1506 0.1501 0.1407 0.1301 0.1215 1.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.535 0.58 0.59 0.625 0.83 1.18 0.80 -
P/RPS 8.52 8.91 9.06 9.58 13.00 25.13 25.10 -16.46%
P/EPS 20.88 21.93 27.09 23.50 33.11 49.95 166.48 -29.22%
EY 4.79 4.56 3.69 4.25 3.02 2.00 0.60 41.32%
DY 7.48 6.90 3.39 3.20 1.20 1.69 0.00 -
P/NAPS 4.12 4.14 3.93 4.17 5.93 9.08 6.67 -7.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 0.545 0.56 0.63 0.71 0.76 1.00 0.70 -
P/RPS 8.68 8.60 9.68 10.88 11.90 21.30 21.96 -14.32%
P/EPS 21.27 21.17 28.93 26.70 30.32 42.33 145.67 -27.41%
EY 4.70 4.72 3.46 3.75 3.30 2.36 0.69 37.64%
DY 7.34 7.14 3.17 2.82 1.32 2.00 0.00 -
P/NAPS 4.19 4.00 4.20 4.73 5.43 7.69 5.83 -5.35%

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