[YLI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -75.37%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 123,601 99,361 63,065 27,016 100,103 73,407 43,232 101.56%
PBT 19,406 15,657 10,045 4,255 16,600 12,610 7,258 92.75%
Tax -5,377 -3,847 -2,451 -1,086 -3,734 -2,520 -1,460 138.67%
NP 14,029 11,810 7,594 3,169 12,866 10,090 5,798 80.32%
-
NP to SH 14,029 11,810 7,594 3,169 12,866 10,090 5,798 80.32%
-
Tax Rate 27.71% 24.57% 24.40% 25.52% 22.49% 19.98% 20.12% -
Total Cost 109,572 87,551 55,471 23,847 87,237 63,317 37,434 104.75%
-
Net Worth 189,287 186,318 182,453 183,054 179,433 176,377 172,559 6.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,901 - - - 6,901 - - -
Div Payout % 49.19% - - - 53.64% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 189,287 186,318 182,453 183,054 179,433 176,377 172,559 6.36%
NOSH 98,587 98,580 98,623 98,416 98,590 98,535 98,605 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.35% 11.89% 12.04% 11.73% 12.85% 13.75% 13.41% -
ROE 7.41% 6.34% 4.16% 1.73% 7.17% 5.72% 3.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.37 100.79 63.95 27.45 101.53 74.50 43.84 101.60%
EPS 14.23 11.98 7.70 3.22 13.05 10.24 5.88 80.35%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.92 1.89 1.85 1.86 1.82 1.79 1.75 6.38%
Adjusted Per Share Value based on latest NOSH - 98,416
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 120.12 96.56 61.29 26.25 97.28 71.34 42.01 101.58%
EPS 13.63 11.48 7.38 3.08 12.50 9.81 5.63 80.39%
DPS 6.71 0.00 0.00 0.00 6.71 0.00 0.00 -
NAPS 1.8395 1.8106 1.7731 1.7789 1.7437 1.714 1.6769 6.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.19 1.90 2.00 1.96 2.18 1.75 2.56 -
P/RPS 1.75 1.89 3.13 7.14 2.15 2.35 5.84 -55.25%
P/EPS 15.39 15.86 25.97 60.87 16.70 17.09 43.54 -50.03%
EY 6.50 6.31 3.85 1.64 5.99 5.85 2.30 100.01%
DY 3.20 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.14 1.01 1.08 1.05 1.20 0.98 1.46 -15.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 23/02/06 29/11/05 -
Price 2.69 2.11 2.08 2.00 1.99 1.71 2.20 -
P/RPS 2.15 2.09 3.25 7.29 1.96 2.30 5.02 -43.21%
P/EPS 18.90 17.61 27.01 62.11 15.25 16.70 37.41 -36.59%
EY 5.29 5.68 3.70 1.61 6.56 5.99 2.67 57.81%
DY 2.60 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 1.40 1.12 1.12 1.08 1.09 0.96 1.26 7.28%

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