[YLI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -6.79%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 90,312 103,556 125,248 125,634 128,592 140,220 138,844 -24.86%
PBT 1,870 650 3,512 8,049 9,442 15,518 17,568 -77.44%
Tax -946 -1,614 -1,820 -2,731 -2,968 -3,692 -4,096 -62.25%
NP 924 -964 1,692 5,318 6,474 11,826 13,472 -83.16%
-
NP to SH 1,902 1,772 3,516 6,215 6,668 11,244 13,472 -72.78%
-
Tax Rate 50.59% 248.31% 51.82% 33.93% 31.43% 23.79% 23.32% -
Total Cost 89,388 104,520 123,556 120,316 122,117 128,394 125,372 -20.14%
-
Net Worth 194,859 194,920 197,528 196,988 194,920 195,933 197,943 -1.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,462 - - - -
Div Payout % - - - 39.62% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 194,859 194,920 197,528 196,988 194,920 195,933 197,943 -1.03%
NOSH 98,413 98,444 98,764 98,494 98,444 98,458 98,479 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.02% -0.93% 1.35% 4.23% 5.04% 8.43% 9.70% -
ROE 0.98% 0.91% 1.78% 3.16% 3.42% 5.74% 6.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.77 105.19 126.82 127.55 130.62 142.41 140.99 -24.83%
EPS 1.93 1.80 3.56 6.31 6.77 11.42 13.68 -72.80%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.98 1.98 2.00 2.00 1.98 1.99 2.01 -0.99%
Adjusted Per Share Value based on latest NOSH - 98,699
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.72 100.59 121.66 122.03 124.91 136.20 134.86 -24.86%
EPS 1.85 1.72 3.42 6.04 6.48 10.92 13.09 -72.77%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
NAPS 1.8927 1.8933 1.9187 1.9134 1.8933 1.9032 1.9227 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.92 0.90 0.53 0.57 0.86 1.14 -
P/RPS 0.87 0.87 0.71 0.42 0.44 0.60 0.81 4.86%
P/EPS 41.38 51.11 25.28 8.40 8.42 7.53 8.33 190.28%
EY 2.42 1.96 3.96 11.91 11.88 13.28 12.00 -65.51%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.45 0.27 0.29 0.43 0.57 -20.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.74 0.86 0.92 0.93 0.62 0.56 0.93 -
P/RPS 0.81 0.82 0.73 0.73 0.47 0.39 0.66 14.58%
P/EPS 38.28 47.78 25.84 14.74 9.15 4.90 6.80 215.45%
EY 2.61 2.09 3.87 6.78 10.92 20.39 14.71 -68.32%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.46 0.47 0.31 0.28 0.46 -13.47%

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