[YLI] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -10.52%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 126,666 118,536 100,928 92,125 99,338 93,956 94,160 21.79%
PBT 40,648 37,084 29,856 27,357 30,173 27,028 25,804 35.27%
Tax -11,376 -10,634 -8,864 -7,782 -8,297 -8,636 -7,760 28.95%
NP 29,272 26,450 20,992 19,575 21,876 18,392 18,044 37.94%
-
NP to SH 29,272 26,450 20,992 19,575 21,876 18,392 18,044 37.94%
-
Tax Rate 27.99% 28.68% 29.69% 28.45% 27.50% 31.95% 30.07% -
Total Cost 97,394 92,086 79,936 72,550 77,462 75,564 76,116 17.80%
-
Net Worth 131,811 122,994 114,897 108,000 107,255 99,863 95,000 24.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,811 122,994 114,897 108,000 107,255 99,863 95,000 24.32%
NOSH 62,175 62,118 62,106 61,363 61,288 61,265 61,290 0.95%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.11% 22.31% 20.80% 21.25% 22.02% 19.58% 19.16% -
ROE 22.21% 21.51% 18.27% 18.13% 20.40% 18.42% 18.99% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 203.73 190.82 162.51 150.13 162.08 153.36 153.63 20.64%
EPS 47.08 42.58 33.80 31.90 35.69 30.02 29.44 36.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 1.85 1.76 1.75 1.63 1.55 23.14%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.09 115.19 98.08 89.53 96.54 91.31 91.50 21.79%
EPS 28.45 25.70 20.40 19.02 21.26 17.87 17.54 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2809 1.1953 1.1166 1.0495 1.0423 0.9705 0.9232 24.32%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.64 3.88 4.28 2.92 2.55 2.49 -
P/RPS 1.87 1.91 2.39 2.85 1.80 1.66 1.62 10.01%
P/EPS 8.07 8.55 11.48 13.42 8.18 8.49 8.46 -3.08%
EY 12.39 11.70 8.71 7.45 12.22 11.77 11.82 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.84 2.10 2.43 1.67 1.56 1.61 7.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 -
Price 4.12 3.60 3.92 3.94 3.80 2.82 2.90 -
P/RPS 2.02 1.89 2.41 2.62 2.34 1.84 1.89 4.52%
P/EPS 8.75 8.45 11.60 12.35 10.65 9.39 9.85 -7.57%
EY 11.43 11.83 8.62 8.10 9.39 10.65 10.15 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 2.12 2.24 2.17 1.73 1.87 2.47%

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