[YLI] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -0.6%
YoY- -29.98%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,876 86,464 92,088 98,777 93,568 76,114 62,872 34.21%
PBT 16,813 14,516 14,304 19,494 19,292 15,746 12,360 22.69%
Tax -3,360 -2,920 -2,864 -4,683 -4,392 -3,556 -1,616 62.68%
NP 13,453 11,596 11,440 14,811 14,900 12,190 10,744 16.12%
-
NP to SH 13,453 11,596 11,440 14,811 14,900 12,190 10,744 16.12%
-
Tax Rate 19.98% 20.12% 20.02% 24.02% 22.77% 22.58% 13.07% -
Total Cost 84,422 74,868 80,648 83,966 78,668 63,924 52,128 37.78%
-
Net Worth 176,377 172,559 174,558 171,123 168,067 166,851 163,708 5.08%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 6,884 - - - -
Div Payout % - - - 46.48% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,377 172,559 174,558 171,123 168,067 166,851 163,708 5.08%
NOSH 98,535 98,605 98,620 98,346 98,284 98,148 98,029 0.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.75% 13.41% 12.42% 14.99% 15.92% 16.02% 17.09% -
ROE 7.63% 6.72% 6.55% 8.66% 8.87% 7.31% 6.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.33 87.69 93.38 100.44 95.20 77.55 64.14 33.74%
EPS 13.65 11.76 11.60 15.06 15.16 12.42 10.96 15.71%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.77 1.74 1.71 1.70 1.67 4.72%
Adjusted Per Share Value based on latest NOSH - 98,536
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.12 84.03 89.49 95.99 90.93 73.97 61.10 34.21%
EPS 13.07 11.27 11.12 14.39 14.48 11.85 10.44 16.11%
DPS 0.00 0.00 0.00 6.69 0.00 0.00 0.00 -
NAPS 1.714 1.6769 1.6964 1.663 1.6333 1.6215 1.5909 5.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.75 2.56 3.18 4.20 4.34 3.58 3.80 -
P/RPS 1.76 2.92 3.41 4.18 4.56 4.62 5.92 -55.35%
P/EPS 12.82 21.77 27.41 27.89 28.63 28.82 34.67 -48.38%
EY 7.80 4.59 3.65 3.59 3.49 3.47 2.88 93.94%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.98 1.46 1.80 2.41 2.54 2.11 2.28 -42.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 19/08/04 -
Price 1.71 2.20 2.68 3.86 3.90 3.96 3.66 -
P/RPS 1.72 2.51 2.87 3.84 4.10 5.11 5.71 -54.96%
P/EPS 12.52 18.71 23.10 25.63 25.73 31.88 33.39 -47.90%
EY 7.98 5.35 4.33 3.90 3.89 3.14 2.99 92.06%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 0.96 1.26 1.51 2.22 2.28 2.33 2.19 -42.20%

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