[YLI] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 10.67%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 120,230 144,272 113,755 126,666 118,536 100,928 92,125 19.40%
PBT 37,314 45,748 36,168 40,648 37,084 29,856 27,357 22.96%
Tax -9,092 -11,868 -9,264 -11,376 -10,634 -8,864 -7,782 10.91%
NP 28,222 33,880 26,904 29,272 26,450 20,992 19,575 27.59%
-
NP to SH 28,222 33,880 26,904 29,272 26,450 20,992 19,575 27.59%
-
Tax Rate 24.37% 25.94% 25.61% 27.99% 28.68% 29.69% 28.45% -
Total Cost 92,008 110,392 86,851 97,394 92,086 79,936 72,550 17.14%
-
Net Worth 150,916 143,484 132,550 131,811 122,994 114,897 108,000 24.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,778 - - - - -
Div Payout % - - 28.91% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 150,916 143,484 132,550 131,811 122,994 114,897 108,000 24.96%
NOSH 63,677 63,208 62,230 62,175 62,118 62,106 61,363 2.49%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.47% 23.48% 23.65% 23.11% 22.31% 20.80% 21.25% -
ROE 18.70% 23.61% 20.30% 22.21% 21.51% 18.27% 18.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 188.81 228.25 182.80 203.73 190.82 162.51 150.13 16.49%
EPS 44.32 53.60 28.47 47.08 42.58 33.80 31.90 24.48%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.27 2.13 2.12 1.98 1.85 1.76 21.92%
Adjusted Per Share Value based on latest NOSH - 62,261
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 116.78 140.14 110.49 123.04 115.14 98.04 89.48 19.40%
EPS 27.41 32.91 26.13 28.43 25.69 20.39 19.01 27.60%
DPS 0.00 0.00 7.56 0.00 0.00 0.00 0.00 -
NAPS 1.4659 1.3937 1.2875 1.2803 1.1947 1.116 1.049 24.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.80 5.65 4.00 3.80 3.64 3.88 4.28 -
P/RPS 4.13 2.48 2.19 1.87 1.91 2.39 2.85 28.02%
P/EPS 17.60 10.54 9.25 8.07 8.55 11.48 13.42 19.79%
EY 5.68 9.49 10.81 12.39 11.70 8.71 7.45 -16.52%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.49 1.88 1.79 1.84 2.10 2.43 22.36%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 -
Price 4.88 6.00 4.66 4.12 3.60 3.92 3.94 -
P/RPS 2.58 2.63 2.55 2.02 1.89 2.41 2.62 -1.01%
P/EPS 11.01 11.19 10.78 8.75 8.45 11.60 12.35 -7.36%
EY 9.08 8.93 9.28 11.43 11.83 8.62 8.10 7.90%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.64 2.19 1.94 1.82 2.12 2.24 -5.42%

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