[YLI] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -16.54%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 125,248 125,634 128,592 140,220 138,844 99,142 100,777 15.61%
PBT 3,512 8,049 9,442 15,518 17,568 12,666 13,400 -59.07%
Tax -1,820 -2,731 -2,968 -3,692 -4,096 -1,773 -1,670 5.90%
NP 1,692 5,318 6,474 11,826 13,472 10,893 11,729 -72.52%
-
NP to SH 3,516 6,215 6,668 11,244 13,472 10,893 11,729 -55.24%
-
Tax Rate 51.82% 33.93% 31.43% 23.79% 23.32% 14.00% 12.46% -
Total Cost 123,556 120,316 122,117 128,394 125,372 88,249 89,048 24.42%
-
Net Worth 197,528 196,988 194,920 195,933 197,943 194,200 192,095 1.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,462 - - - 6,900 - -
Div Payout % - 39.62% - - - 63.35% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 197,528 196,988 194,920 195,933 197,943 194,200 192,095 1.87%
NOSH 98,764 98,494 98,444 98,458 98,479 98,579 98,510 0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.35% 4.23% 5.04% 8.43% 9.70% 10.99% 11.64% -
ROE 1.78% 3.16% 3.42% 5.74% 6.81% 5.61% 6.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 126.82 127.55 130.62 142.41 140.99 100.57 102.30 15.41%
EPS 3.56 6.31 6.77 11.42 13.68 11.05 11.91 -55.32%
DPS 0.00 2.50 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.00 2.00 1.98 1.99 2.01 1.97 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 98,427
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 121.72 122.09 124.97 136.27 134.93 96.35 97.94 15.60%
EPS 3.42 6.04 6.48 10.93 13.09 10.59 11.40 -55.21%
DPS 0.00 2.39 0.00 0.00 0.00 6.71 0.00 -
NAPS 1.9196 1.9143 1.8942 1.9041 1.9236 1.8872 1.8668 1.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.53 0.57 0.86 1.14 1.41 2.75 -
P/RPS 0.71 0.42 0.44 0.60 0.81 1.40 2.69 -58.88%
P/EPS 25.28 8.40 8.42 7.53 8.33 12.76 23.10 6.20%
EY 3.96 11.91 11.88 13.28 12.00 7.84 4.33 -5.78%
DY 0.00 4.72 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 0.45 0.27 0.29 0.43 0.57 0.72 1.41 -53.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 26/02/08 -
Price 0.92 0.93 0.62 0.56 0.93 1.50 1.95 -
P/RPS 0.73 0.73 0.47 0.39 0.66 1.49 1.91 -47.36%
P/EPS 25.84 14.74 9.15 4.90 6.80 13.57 16.38 35.55%
EY 3.87 6.78 10.92 20.39 14.71 7.37 6.11 -26.26%
DY 0.00 2.69 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.46 0.47 0.31 0.28 0.46 0.76 1.00 -40.43%

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