[YLI] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -40.7%
YoY- -43.15%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,556 125,248 125,634 128,592 140,220 138,844 99,142 2.94%
PBT 650 3,512 8,049 9,442 15,518 17,568 12,666 -86.16%
Tax -1,614 -1,820 -2,731 -2,968 -3,692 -4,096 -1,773 -6.06%
NP -964 1,692 5,318 6,474 11,826 13,472 10,893 -
-
NP to SH 1,772 3,516 6,215 6,668 11,244 13,472 10,893 -70.16%
-
Tax Rate 248.31% 51.82% 33.93% 31.43% 23.79% 23.32% 14.00% -
Total Cost 104,520 123,556 120,316 122,117 128,394 125,372 88,249 11.93%
-
Net Worth 194,920 197,528 196,988 194,920 195,933 197,943 194,200 0.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,462 - - - 6,900 -
Div Payout % - - 39.62% - - - 63.35% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 194,920 197,528 196,988 194,920 195,933 197,943 194,200 0.24%
NOSH 98,444 98,764 98,494 98,444 98,458 98,479 98,579 -0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.93% 1.35% 4.23% 5.04% 8.43% 9.70% 10.99% -
ROE 0.91% 1.78% 3.16% 3.42% 5.74% 6.81% 5.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 105.19 126.82 127.55 130.62 142.41 140.99 100.57 3.03%
EPS 1.80 3.56 6.31 6.77 11.42 13.68 11.05 -70.14%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 7.00 -
NAPS 1.98 2.00 2.00 1.98 1.99 2.01 1.97 0.33%
Adjusted Per Share Value based on latest NOSH - 98,571
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.64 121.72 122.09 124.97 136.27 134.93 96.35 2.94%
EPS 1.72 3.42 6.04 6.48 10.93 13.09 10.59 -70.19%
DPS 0.00 0.00 2.39 0.00 0.00 0.00 6.71 -
NAPS 1.8942 1.9196 1.9143 1.8942 1.9041 1.9236 1.8872 0.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.92 0.90 0.53 0.57 0.86 1.14 1.41 -
P/RPS 0.87 0.71 0.42 0.44 0.60 0.81 1.40 -27.15%
P/EPS 51.11 25.28 8.40 8.42 7.53 8.33 12.76 152.00%
EY 1.96 3.96 11.91 11.88 13.28 12.00 7.84 -60.28%
DY 0.00 0.00 4.72 0.00 0.00 0.00 4.96 -
P/NAPS 0.46 0.45 0.27 0.29 0.43 0.57 0.72 -25.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 -
Price 0.86 0.92 0.93 0.62 0.56 0.93 1.50 -
P/RPS 0.82 0.73 0.73 0.47 0.39 0.66 1.49 -32.81%
P/EPS 47.78 25.84 14.74 9.15 4.90 6.80 13.57 131.26%
EY 2.09 3.87 6.78 10.92 20.39 14.71 7.37 -56.80%
DY 0.00 0.00 2.69 0.00 0.00 0.00 4.67 -
P/NAPS 0.43 0.46 0.47 0.31 0.28 0.46 0.76 -31.56%

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