[YLI] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -1.48%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 123,601 132,481 126,130 108,064 100,103 97,876 86,464 26.92%
PBT 19,406 20,876 20,090 17,020 16,600 16,813 14,516 21.37%
Tax -5,377 -5,129 -4,902 -4,344 -3,734 -3,360 -2,920 50.29%
NP 14,029 15,746 15,188 12,676 12,866 13,453 11,596 13.55%
-
NP to SH 14,029 15,746 15,188 12,676 12,866 13,453 11,596 13.55%
-
Tax Rate 27.71% 24.57% 24.40% 25.52% 22.49% 19.98% 20.12% -
Total Cost 109,572 116,734 110,942 95,388 87,237 84,422 74,868 28.93%
-
Net Worth 189,287 186,318 182,453 183,054 179,433 176,377 172,559 6.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,901 - - - 6,901 - - -
Div Payout % 49.19% - - - 53.64% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 189,287 186,318 182,453 183,054 179,433 176,377 172,559 6.36%
NOSH 98,587 98,580 98,623 98,416 98,590 98,535 98,605 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.35% 11.89% 12.04% 11.73% 12.85% 13.75% 13.41% -
ROE 7.41% 8.45% 8.32% 6.92% 7.17% 7.63% 6.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.37 134.39 127.89 109.80 101.53 99.33 87.69 26.93%
EPS 14.23 15.97 15.40 12.88 13.05 13.65 11.76 13.56%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.92 1.89 1.85 1.86 1.82 1.79 1.75 6.38%
Adjusted Per Share Value based on latest NOSH - 98,416
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 120.12 128.75 122.57 105.02 97.28 95.12 84.03 26.92%
EPS 13.63 15.30 14.76 12.32 12.50 13.07 11.27 13.52%
DPS 6.71 0.00 0.00 0.00 6.71 0.00 0.00 -
NAPS 1.8395 1.8106 1.7731 1.7789 1.7437 1.714 1.6769 6.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.19 1.90 2.00 1.96 2.18 1.75 2.56 -
P/RPS 1.75 1.41 1.56 1.79 2.15 1.76 2.92 -28.93%
P/EPS 15.39 11.89 12.99 15.22 16.70 12.82 21.77 -20.65%
EY 6.50 8.41 7.70 6.57 5.99 7.80 4.59 26.13%
DY 3.20 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.14 1.01 1.08 1.05 1.20 0.98 1.46 -15.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 23/02/06 29/11/05 -
Price 2.69 2.11 2.08 2.00 1.99 1.71 2.20 -
P/RPS 2.15 1.57 1.63 1.82 1.96 1.72 2.51 -9.81%
P/EPS 18.90 13.21 13.51 15.53 15.25 12.52 18.71 0.67%
EY 5.29 7.57 7.40 6.44 6.56 7.98 5.35 -0.74%
DY 2.60 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 1.40 1.12 1.12 1.08 1.09 0.96 1.26 7.28%

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