[YLI] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 7.37%
YoY- -71.47%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,372 73,232 82,924 90,312 103,556 125,248 125,634 -31.38%
PBT -926 3,964 2,924 1,870 650 3,512 8,049 -
Tax -1,060 -1,348 -912 -946 -1,614 -1,820 -2,731 -46.75%
NP -1,986 2,616 2,012 924 -964 1,692 5,318 -
-
NP to SH 100 2,548 2,291 1,902 1,772 3,516 6,215 -93.61%
-
Tax Rate - 34.01% 31.19% 50.59% 248.31% 51.82% 33.93% -
Total Cost 73,358 70,616 80,912 89,388 104,520 123,556 120,316 -28.07%
-
Net Worth 197,999 184,637 195,669 194,859 194,920 197,528 196,988 0.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 983 - - - 2,462 -
Div Payout % - - 42.92% - - - 39.62% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 197,999 184,637 195,669 194,859 194,920 197,528 196,988 0.34%
NOSH 99,999 92,318 98,326 98,413 98,444 98,764 98,494 1.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.78% 3.57% 2.43% 1.02% -0.93% 1.35% 4.23% -
ROE 0.05% 1.38% 1.17% 0.98% 0.91% 1.78% 3.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.37 79.33 84.34 91.77 105.19 126.82 127.55 -32.07%
EPS 0.10 2.76 2.33 1.93 1.80 3.56 6.31 -93.67%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.98 2.00 1.99 1.98 1.98 2.00 2.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 98,363
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.33 71.13 80.55 87.72 100.59 121.66 122.03 -31.37%
EPS 0.10 2.47 2.23 1.85 1.72 3.42 6.04 -93.48%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 2.39 -
NAPS 1.9232 1.7935 1.9006 1.8927 1.8933 1.9187 1.9134 0.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.63 0.74 0.80 0.92 0.90 0.53 -
P/RPS 0.87 0.79 0.88 0.87 0.87 0.71 0.42 62.42%
P/EPS 620.00 22.83 31.76 41.38 51.11 25.28 8.40 1654.97%
EY 0.16 4.38 3.15 2.42 1.96 3.96 11.91 -94.33%
DY 0.00 0.00 1.35 0.00 0.00 0.00 4.72 -
P/NAPS 0.31 0.32 0.37 0.40 0.46 0.45 0.27 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 -
Price 0.64 0.63 0.65 0.74 0.86 0.92 0.93 -
P/RPS 0.90 0.79 0.77 0.81 0.82 0.73 0.73 14.96%
P/EPS 640.00 22.83 27.90 38.28 47.78 25.84 14.74 1132.51%
EY 0.16 4.38 3.58 2.61 2.09 3.87 6.78 -91.75%
DY 0.00 0.00 1.54 0.00 0.00 0.00 2.69 -
P/NAPS 0.32 0.32 0.33 0.37 0.43 0.46 0.47 -22.58%

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