[YLI] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -8.09%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 107,125 120,230 144,272 113,755 126,666 118,536 100,928 4.04%
PBT 29,593 37,314 45,748 36,168 40,648 37,084 29,856 -0.58%
Tax -6,980 -9,092 -11,868 -9,264 -11,376 -10,634 -8,864 -14.68%
NP 22,613 28,222 33,880 26,904 29,272 26,450 20,992 5.06%
-
NP to SH 22,613 28,222 33,880 26,904 29,272 26,450 20,992 5.06%
-
Tax Rate 23.59% 24.37% 25.94% 25.61% 27.99% 28.68% 29.69% -
Total Cost 84,512 92,008 110,392 86,851 97,394 92,086 79,936 3.77%
-
Net Worth 153,044 150,916 143,484 132,550 131,811 122,994 114,897 20.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 7,778 - - - -
Div Payout % - - - 28.91% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 153,044 150,916 143,484 132,550 131,811 122,994 114,897 20.99%
NOSH 96,254 63,677 63,208 62,230 62,175 62,118 62,106 33.81%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 21.11% 23.47% 23.48% 23.65% 23.11% 22.31% 20.80% -
ROE 14.78% 18.70% 23.61% 20.30% 22.21% 21.51% 18.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 111.29 188.81 228.25 182.80 203.73 190.82 162.51 -22.25%
EPS 23.49 44.32 53.60 28.47 47.08 42.58 33.80 -21.48%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.59 2.37 2.27 2.13 2.12 1.98 1.85 -9.57%
Adjusted Per Share Value based on latest NOSH - 62,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 104.05 116.78 140.14 110.49 123.04 115.14 98.04 4.03%
EPS 21.97 27.41 32.91 26.13 28.43 25.69 20.39 5.08%
DPS 0.00 0.00 0.00 7.56 0.00 0.00 0.00 -
NAPS 1.4866 1.4659 1.3937 1.2875 1.2803 1.1947 1.116 21.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.96 7.80 5.65 4.00 3.80 3.64 3.88 -
P/RPS 4.46 4.13 2.48 2.19 1.87 1.91 2.39 51.40%
P/EPS 21.11 17.60 10.54 9.25 8.07 8.55 11.48 49.92%
EY 4.74 5.68 9.49 10.81 12.39 11.70 8.71 -33.26%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 3.12 3.29 2.49 1.88 1.79 1.84 2.10 30.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 -
Price 4.80 4.88 6.00 4.66 4.12 3.60 3.92 -
P/RPS 4.31 2.58 2.63 2.55 2.02 1.89 2.41 47.17%
P/EPS 20.43 11.01 11.19 10.78 8.75 8.45 11.60 45.68%
EY 4.89 9.08 8.93 9.28 11.43 11.83 8.62 -31.40%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 3.02 2.06 2.64 2.19 1.94 1.82 2.12 26.52%

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