[YLI] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -10.91%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 100,777 97,936 107,200 123,601 132,481 126,130 108,064 -4.53%
PBT 13,400 16,174 15,364 19,406 20,876 20,090 17,020 -14.69%
Tax -1,670 -1,792 -3,744 -5,377 -5,129 -4,902 -4,344 -47.03%
NP 11,729 14,382 11,620 14,029 15,746 15,188 12,676 -5.03%
-
NP to SH 11,729 14,382 11,620 14,029 15,746 15,188 12,676 -5.03%
-
Tax Rate 12.46% 11.08% 24.37% 27.71% 24.57% 24.40% 25.52% -
Total Cost 89,048 83,554 95,580 109,572 116,734 110,942 95,388 -4.46%
-
Net Worth 192,095 192,088 192,025 189,287 186,318 182,453 183,054 3.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 6,901 - - - -
Div Payout % - - - 49.19% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 192,095 192,088 192,025 189,287 186,318 182,453 183,054 3.25%
NOSH 98,510 98,506 98,474 98,587 98,580 98,623 98,416 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.64% 14.69% 10.84% 11.35% 11.89% 12.04% 11.73% -
ROE 6.11% 7.49% 6.05% 7.41% 8.45% 8.32% 6.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.30 99.42 108.86 125.37 134.39 127.89 109.80 -4.59%
EPS 11.91 14.60 11.80 14.23 15.97 15.40 12.88 -5.07%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.95 1.92 1.89 1.85 1.86 3.19%
Adjusted Per Share Value based on latest NOSH - 98,622
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 97.89 95.13 104.13 120.06 128.68 122.51 104.97 -4.53%
EPS 11.39 13.97 11.29 13.63 15.30 14.75 12.31 -5.03%
DPS 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
NAPS 1.8659 1.8658 1.8652 1.8386 1.8098 1.7722 1.7781 3.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.75 3.24 3.24 2.19 1.90 2.00 1.96 -
P/RPS 2.69 3.26 2.98 1.75 1.41 1.56 1.79 31.10%
P/EPS 23.10 22.19 27.46 15.39 11.89 12.99 15.22 31.96%
EY 4.33 4.51 3.64 6.50 8.41 7.70 6.57 -24.21%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 1.41 1.66 1.66 1.14 1.01 1.08 1.05 21.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 22/08/06 -
Price 1.95 2.76 3.20 2.69 2.11 2.08 2.00 -
P/RPS 1.91 2.78 2.94 2.15 1.57 1.63 1.82 3.26%
P/EPS 16.38 18.90 27.12 18.90 13.21 13.51 15.53 3.60%
EY 6.11 5.29 3.69 5.29 7.57 7.40 6.44 -3.43%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.00 1.42 1.64 1.40 1.12 1.12 1.08 -4.98%

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