[YLI] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 1.93%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 100,928 92,125 99,338 93,956 94,160 76,600 82,074 14.82%
PBT 29,856 27,357 30,173 27,028 25,804 19,786 22,564 20.58%
Tax -8,864 -7,782 -8,297 -8,636 -7,760 -3,403 -4,194 64.91%
NP 20,992 19,575 21,876 18,392 18,044 16,383 18,369 9.33%
-
NP to SH 20,992 19,575 21,876 18,392 18,044 16,383 18,369 9.33%
-
Tax Rate 29.69% 28.45% 27.50% 31.95% 30.07% 17.20% 18.59% -
Total Cost 79,936 72,550 77,462 75,564 76,116 60,217 63,705 16.38%
-
Net Worth 114,897 108,000 107,255 99,863 95,000 90,574 50,974 72.16%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 114,897 108,000 107,255 99,863 95,000 90,574 50,974 72.16%
NOSH 62,106 61,363 61,288 61,265 61,290 61,199 34,913 46.96%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 20.80% 21.25% 22.02% 19.58% 19.16% 21.39% 22.38% -
ROE 18.27% 18.13% 20.40% 18.42% 18.99% 18.09% 36.04% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 162.51 150.13 162.08 153.36 153.63 125.17 235.08 -21.87%
EPS 33.80 31.90 35.69 30.02 29.44 26.77 52.61 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.76 1.75 1.63 1.55 1.48 1.46 17.14%
Adjusted Per Share Value based on latest NOSH - 61,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 98.04 89.48 96.49 91.26 91.46 74.40 79.72 14.82%
EPS 20.39 19.01 21.25 17.86 17.53 15.91 17.84 9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.116 1.049 1.0418 0.97 0.9228 0.8798 0.4951 72.17%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.88 4.28 2.92 2.55 2.49 2.42 2.46 -
P/RPS 2.39 2.85 1.80 1.66 1.62 1.93 1.05 73.29%
P/EPS 11.48 13.42 8.18 8.49 8.46 9.04 4.68 82.18%
EY 8.71 7.45 12.22 11.77 11.82 11.06 21.39 -45.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.43 1.67 1.56 1.61 1.64 1.68 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 21/02/01 -
Price 3.92 3.94 3.80 2.82 2.90 2.60 2.41 -
P/RPS 2.41 2.62 2.34 1.84 1.89 2.08 1.03 76.52%
P/EPS 11.60 12.35 10.65 9.39 9.85 9.71 4.58 86.12%
EY 8.62 8.10 9.39 10.65 10.15 10.30 21.83 -46.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.24 2.17 1.73 1.87 1.76 1.65 18.24%

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