[YLI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -18.44%
YoY- -25.51%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 140,220 138,844 99,142 100,777 97,936 107,200 123,601 8.74%
PBT 15,518 17,568 12,666 13,400 16,174 15,364 19,406 -13.81%
Tax -3,692 -4,096 -1,773 -1,670 -1,792 -3,744 -5,377 -22.11%
NP 11,826 13,472 10,893 11,729 14,382 11,620 14,029 -10.73%
-
NP to SH 11,244 13,472 10,893 11,729 14,382 11,620 14,029 -13.68%
-
Tax Rate 23.79% 23.32% 14.00% 12.46% 11.08% 24.37% 27.71% -
Total Cost 128,394 125,372 88,249 89,048 83,554 95,580 109,572 11.11%
-
Net Worth 195,933 197,943 194,200 192,095 192,088 192,025 189,287 2.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,900 - - - 6,901 -
Div Payout % - - 63.35% - - - 49.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,933 197,943 194,200 192,095 192,088 192,025 189,287 2.32%
NOSH 98,458 98,479 98,579 98,510 98,506 98,474 98,587 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.43% 9.70% 10.99% 11.64% 14.69% 10.84% 11.35% -
ROE 5.74% 6.81% 5.61% 6.11% 7.49% 6.05% 7.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.41 140.99 100.57 102.30 99.42 108.86 125.37 8.84%
EPS 11.42 13.68 11.05 11.91 14.60 11.80 14.23 -13.60%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.99 2.01 1.97 1.95 1.95 1.95 1.92 2.40%
Adjusted Per Share Value based on latest NOSH - 98,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 136.27 134.93 96.35 97.94 95.17 104.18 120.12 8.74%
EPS 10.93 13.09 10.59 11.40 13.98 11.29 13.63 -13.65%
DPS 0.00 0.00 6.71 0.00 0.00 0.00 6.71 -
NAPS 1.9041 1.9236 1.8872 1.8668 1.8667 1.8661 1.8395 2.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.14 1.41 2.75 3.24 3.24 2.19 -
P/RPS 0.60 0.81 1.40 2.69 3.26 2.98 1.75 -50.91%
P/EPS 7.53 8.33 12.76 23.10 22.19 27.46 15.39 -37.82%
EY 13.28 12.00 7.84 4.33 4.51 3.64 6.50 60.80%
DY 0.00 0.00 4.96 0.00 0.00 0.00 3.20 -
P/NAPS 0.43 0.57 0.72 1.41 1.66 1.66 1.14 -47.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 -
Price 0.56 0.93 1.50 1.95 2.76 3.20 2.69 -
P/RPS 0.39 0.66 1.49 1.91 2.78 2.94 2.15 -67.85%
P/EPS 4.90 6.80 13.57 16.38 18.90 27.12 18.90 -59.24%
EY 20.39 14.71 7.37 6.11 5.29 3.69 5.29 145.23%
DY 0.00 0.00 4.67 0.00 0.00 0.00 2.60 -
P/NAPS 0.28 0.46 0.76 1.00 1.42 1.64 1.40 -65.70%

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