[YLI] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 36.86%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 147,336 153,806 158,508 100,514 100,822 118,254 131,812 7.68%
PBT 4,241 3,928 4,632 -3,923 -6,201 -2,954 596 268.63%
Tax -609 -846 -768 -313 214 -226 180 -
NP 3,632 3,082 3,864 -4,236 -5,986 -3,180 776 179.01%
-
NP to SH 2,857 2,626 3,428 -2,448 -3,877 -1,582 92 881.81%
-
Tax Rate 14.36% 21.54% 16.58% - - - -30.20% -
Total Cost 143,704 150,724 154,644 104,750 106,809 121,434 131,036 6.32%
-
Net Worth 152,369 152,031 150,713 149,436 148,850 152,267 178,249 -9.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 152,369 152,031 150,713 149,436 148,850 152,267 178,249 -9.90%
NOSH 98,302 98,721 98,505 98,313 98,576 98,874 115,000 -9.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.47% 2.00% 2.44% -4.21% -5.94% -2.69% 0.59% -
ROE 1.88% 1.73% 2.27% -1.64% -2.60% -1.04% 0.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 149.88 155.80 160.91 102.24 102.28 119.60 114.62 19.52%
EPS 2.91 2.66 3.48 -2.49 -3.93 -1.60 0.08 990.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.52 1.51 1.54 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 97,872
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.11 149.40 153.96 97.63 97.93 114.86 128.03 7.68%
EPS 2.78 2.55 3.33 -2.38 -3.77 -1.54 0.09 878.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.4767 1.4639 1.4515 1.4458 1.479 1.7314 -9.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.72 0.645 0.32 0.30 0.31 0.37 0.37 -
P/RPS 0.48 0.41 0.20 0.29 0.30 0.31 0.32 30.94%
P/EPS 24.77 24.25 9.20 -12.05 -7.88 -23.13 462.50 -85.71%
EY 4.04 4.12 10.88 -8.30 -12.69 -4.32 0.22 592.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.21 0.20 0.21 0.24 0.24 54.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.85 0.865 0.55 0.355 0.34 0.33 0.35 -
P/RPS 0.57 0.56 0.34 0.35 0.33 0.28 0.31 49.92%
P/EPS 29.24 32.52 15.80 -14.26 -8.64 -20.63 437.50 -83.44%
EY 3.42 3.08 6.33 -7.01 -11.57 -4.85 0.23 501.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.36 0.23 0.23 0.21 0.23 78.53%

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