[YLI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -73.19%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 113,755 95,000 59,268 25,232 92,125 74,504 46,978 80.42%
PBT 36,168 30,486 18,542 7,464 27,357 22,630 13,514 92.88%
Tax -9,264 -8,532 -5,317 -2,216 -7,782 -6,223 -4,318 66.42%
NP 26,904 21,954 13,225 5,248 19,575 16,407 9,196 104.68%
-
NP to SH 26,904 21,954 13,225 5,248 19,575 16,407 9,196 104.68%
-
Tax Rate 25.61% 27.99% 28.68% 29.69% 28.45% 27.50% 31.95% -
Total Cost 86,851 73,046 46,043 19,984 72,550 58,097 37,782 74.26%
-
Net Worth 132,550 131,811 122,994 114,897 108,000 107,255 99,863 20.79%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,778 - - - - - - -
Div Payout % 28.91% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,550 131,811 122,994 114,897 108,000 107,255 99,863 20.79%
NOSH 62,230 62,175 62,118 62,106 61,363 61,288 61,265 1.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.65% 23.11% 22.31% 20.80% 21.25% 22.02% 19.58% -
ROE 20.30% 16.66% 10.75% 4.57% 18.13% 15.30% 9.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 182.80 152.79 95.41 40.63 150.13 121.56 76.68 78.54%
EPS 28.47 35.31 21.29 8.45 31.90 26.77 15.01 53.28%
DPS 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.12 1.98 1.85 1.76 1.75 1.63 19.54%
Adjusted Per Share Value based on latest NOSH - 62,106
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 110.55 92.32 57.60 24.52 89.53 72.40 45.65 80.43%
EPS 26.15 21.33 12.85 5.10 19.02 15.94 8.94 104.66%
DPS 7.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2881 1.2809 1.1953 1.1166 1.0495 1.0423 0.9705 20.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.00 3.80 3.64 3.88 4.28 2.92 2.55 -
P/RPS 2.19 2.49 3.82 9.55 2.85 2.40 3.33 -24.39%
P/EPS 9.25 10.76 17.10 45.92 13.42 10.91 16.99 -33.34%
EY 10.81 9.29 5.85 2.18 7.45 9.17 5.89 49.95%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.79 1.84 2.10 2.43 1.67 1.56 13.25%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 -
Price 4.66 4.12 3.60 3.92 3.94 3.80 2.82 -
P/RPS 2.55 2.70 3.77 9.65 2.62 3.13 3.68 -21.71%
P/EPS 10.78 11.67 16.91 46.39 12.35 14.19 18.79 -30.97%
EY 9.28 8.57 5.91 2.16 8.10 7.04 5.32 44.95%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.94 1.82 2.12 2.24 2.17 1.73 17.03%

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