[YLI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 66.6%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,718 102,271 80,344 60,115 36,068 113,755 95,000 -69.89%
PBT 3,090 27,660 22,195 18,657 11,437 36,168 30,486 -78.29%
Tax -404 -6,507 -5,235 -4,546 -2,967 -9,264 -8,532 -86.93%
NP 2,686 21,153 16,960 14,111 8,470 26,904 21,954 -75.38%
-
NP to SH 2,686 21,153 16,960 14,111 8,470 26,904 21,954 -75.38%
-
Tax Rate 13.07% 23.52% 23.59% 24.37% 25.94% 25.61% 27.99% -
Total Cost 13,032 81,118 63,384 46,004 27,598 86,851 73,046 -68.34%
-
Net Worth 163,708 158,406 153,044 150,916 143,484 132,550 131,811 15.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 6,761 - - - 7,778 - -
Div Payout % - 31.96% - - - 28.91% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 163,708 158,406 153,044 150,916 143,484 132,550 131,811 15.55%
NOSH 98,029 96,589 96,254 63,677 63,208 62,230 62,175 35.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 17.09% 20.68% 21.11% 23.47% 23.48% 23.65% 23.11% -
ROE 1.64% 13.35% 11.08% 9.35% 5.90% 20.30% 16.66% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.03 105.88 83.47 94.40 57.06 182.80 152.79 -77.78%
EPS 2.74 21.90 17.62 22.16 13.40 28.47 35.31 -81.83%
DPS 0.00 7.00 0.00 0.00 0.00 12.50 0.00 -
NAPS 1.67 1.64 1.59 2.37 2.27 2.13 2.12 -14.71%
Adjusted Per Share Value based on latest NOSH - 64,175
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.27 99.39 78.08 58.42 35.05 110.55 92.32 -69.90%
EPS 2.61 20.56 16.48 13.71 8.23 26.15 21.33 -75.38%
DPS 0.00 6.57 0.00 0.00 0.00 7.56 0.00 -
NAPS 1.5909 1.5394 1.4873 1.4666 1.3944 1.2881 1.2809 15.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.80 4.34 4.96 7.80 5.65 4.00 3.80 -
P/RPS 23.70 4.10 5.94 8.26 9.90 2.19 2.49 349.74%
P/EPS 138.69 19.82 28.15 35.20 42.16 9.25 10.76 450.59%
EY 0.72 5.05 3.55 2.84 2.37 10.81 9.29 -81.85%
DY 0.00 1.61 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 2.28 2.65 3.12 3.29 2.49 1.88 1.79 17.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 -
Price 3.66 3.86 4.80 4.88 6.00 4.66 4.12 -
P/RPS 22.83 3.65 5.75 5.17 10.51 2.55 2.70 315.58%
P/EPS 133.58 17.63 27.24 22.02 44.78 10.78 11.67 408.65%
EY 0.75 5.67 3.67 4.54 2.23 9.28 8.57 -80.31%
DY 0.00 1.81 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 2.19 2.35 3.02 2.06 2.64 2.19 1.94 8.42%

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