[YLI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 25.93%
YoY- 61.39%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,271 107,125 120,230 144,272 113,755 126,666 118,536 -9.36%
PBT 27,660 29,593 37,314 45,748 36,168 40,648 37,084 -17.74%
Tax -6,507 -6,980 -9,092 -11,868 -9,264 -11,376 -10,634 -27.90%
NP 21,153 22,613 28,222 33,880 26,904 29,272 26,450 -13.82%
-
NP to SH 21,153 22,613 28,222 33,880 26,904 29,272 26,450 -13.82%
-
Tax Rate 23.52% 23.59% 24.37% 25.94% 25.61% 27.99% 28.68% -
Total Cost 81,118 84,512 92,008 110,392 86,851 97,394 92,086 -8.09%
-
Net Worth 158,406 153,044 150,916 143,484 132,550 131,811 122,994 18.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,761 - - - 7,778 - - -
Div Payout % 31.96% - - - 28.91% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 158,406 153,044 150,916 143,484 132,550 131,811 122,994 18.35%
NOSH 96,589 96,254 63,677 63,208 62,230 62,175 62,118 34.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.68% 21.11% 23.47% 23.48% 23.65% 23.11% 22.31% -
ROE 13.35% 14.78% 18.70% 23.61% 20.30% 22.21% 21.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 105.88 111.29 188.81 228.25 182.80 203.73 190.82 -32.45%
EPS 21.90 23.49 44.32 53.60 28.47 47.08 42.58 -35.78%
DPS 7.00 0.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 1.64 1.59 2.37 2.27 2.13 2.12 1.98 -11.79%
Adjusted Per Share Value based on latest NOSH - 63,208
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 99.34 104.05 116.78 140.14 110.49 123.04 115.14 -9.36%
EPS 20.55 21.97 27.41 32.91 26.13 28.43 25.69 -13.81%
DPS 6.57 0.00 0.00 0.00 7.56 0.00 0.00 -
NAPS 1.5387 1.4866 1.4659 1.3937 1.2875 1.2803 1.1947 18.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.34 4.96 7.80 5.65 4.00 3.80 3.64 -
P/RPS 4.10 4.46 4.13 2.48 2.19 1.87 1.91 66.32%
P/EPS 19.82 21.11 17.60 10.54 9.25 8.07 8.55 75.06%
EY 5.05 4.74 5.68 9.49 10.81 12.39 11.70 -42.85%
DY 1.61 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 2.65 3.12 3.29 2.49 1.88 1.79 1.84 27.50%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 -
Price 3.86 4.80 4.88 6.00 4.66 4.12 3.60 -
P/RPS 3.65 4.31 2.58 2.63 2.55 2.02 1.89 55.01%
P/EPS 17.63 20.43 11.01 11.19 10.78 8.75 8.45 63.20%
EY 5.67 4.89 9.08 8.93 9.28 11.43 11.83 -38.72%
DY 1.81 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.35 3.02 2.06 2.64 2.19 1.94 1.82 18.55%

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