[YLI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -85.86%
YoY- -73.9%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 82,924 67,734 51,778 31,312 125,634 96,444 70,110 11.85%
PBT 2,924 1,403 325 878 8,049 7,082 7,759 -47.85%
Tax -912 -710 -807 -455 -2,731 -2,226 -1,846 -37.53%
NP 2,012 693 -482 423 5,318 4,856 5,913 -51.29%
-
NP to SH 2,291 1,427 886 879 6,215 5,001 5,622 -45.06%
-
Tax Rate 31.19% 50.61% 248.31% 51.82% 33.93% 31.43% 23.79% -
Total Cost 80,912 67,041 52,260 30,889 120,316 91,588 64,197 16.69%
-
Net Worth 195,669 194,859 194,920 197,528 196,988 194,920 195,933 -0.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 983 - - - 2,462 - - -
Div Payout % 42.92% - - - 39.62% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 195,669 194,859 194,920 197,528 196,988 194,920 195,933 -0.08%
NOSH 98,326 98,413 98,444 98,764 98,494 98,444 98,458 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.43% 1.02% -0.93% 1.35% 4.23% 5.04% 8.43% -
ROE 1.17% 0.73% 0.45% 0.45% 3.16% 2.57% 2.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 84.34 68.83 52.60 31.70 127.55 97.97 71.21 11.95%
EPS 2.33 1.45 0.90 0.89 6.31 5.08 5.71 -45.01%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.99 1.98 1.98 2.00 2.00 1.98 1.99 0.00%
Adjusted Per Share Value based on latest NOSH - 98,764
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 80.59 65.82 50.32 30.43 122.09 93.72 68.13 11.85%
EPS 2.23 1.39 0.86 0.85 6.04 4.86 5.46 -44.98%
DPS 0.96 0.00 0.00 0.00 2.39 0.00 0.00 -
NAPS 1.9015 1.8936 1.8942 1.9196 1.9143 1.8942 1.9041 -0.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.74 0.80 0.92 0.90 0.53 0.57 0.86 -
P/RPS 0.88 1.16 1.75 2.84 0.42 0.58 1.21 -19.14%
P/EPS 31.76 55.17 102.22 101.12 8.40 11.22 15.06 64.52%
EY 3.15 1.81 0.98 0.99 11.91 8.91 6.64 -39.20%
DY 1.35 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.37 0.40 0.46 0.45 0.27 0.29 0.43 -9.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.65 0.74 0.86 0.92 0.93 0.62 0.56 -
P/RPS 0.77 1.08 1.64 2.90 0.73 0.63 0.79 -1.69%
P/EPS 27.90 51.03 95.56 103.37 14.74 12.20 9.81 100.86%
EY 3.58 1.96 1.05 0.97 6.78 8.19 10.20 -50.27%
DY 1.54 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.33 0.37 0.43 0.46 0.47 0.31 0.28 11.58%

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