[YLI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 126.92%
YoY- -56.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 23,022 98,777 70,176 38,057 15,718 102,271 80,344 -56.56%
PBT 3,576 19,494 14,469 7,873 3,090 27,660 22,195 -70.42%
Tax -716 -4,683 -3,294 -1,778 -404 -6,507 -5,235 -73.48%
NP 2,860 14,811 11,175 6,095 2,686 21,153 16,960 -69.51%
-
NP to SH 2,860 14,811 11,175 6,095 2,686 21,153 16,960 -69.51%
-
Tax Rate 20.02% 24.02% 22.77% 22.58% 13.07% 23.52% 23.59% -
Total Cost 20,162 83,966 59,001 31,962 13,032 81,118 63,384 -53.43%
-
Net Worth 174,558 171,123 168,067 166,851 163,708 158,406 153,044 9.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,884 - - - 6,761 - -
Div Payout % - 46.48% - - - 31.96% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 174,558 171,123 168,067 166,851 163,708 158,406 153,044 9.17%
NOSH 98,620 98,346 98,284 98,148 98,029 96,589 96,254 1.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.42% 14.99% 15.92% 16.02% 17.09% 20.68% 21.11% -
ROE 1.64% 8.66% 6.65% 3.65% 1.64% 13.35% 11.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.34 100.44 71.40 38.78 16.03 105.88 83.47 -57.27%
EPS 2.90 15.06 11.37 6.21 2.74 21.90 17.62 -70.00%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.77 1.74 1.71 1.70 1.67 1.64 1.59 7.41%
Adjusted Per Share Value based on latest NOSH - 98,242
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.37 95.99 68.20 36.98 15.27 99.39 78.08 -56.57%
EPS 2.78 14.39 10.86 5.92 2.61 20.56 16.48 -69.50%
DPS 0.00 6.69 0.00 0.00 0.00 6.57 0.00 -
NAPS 1.6964 1.663 1.6333 1.6215 1.5909 1.5394 1.4873 9.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.18 4.20 4.34 3.58 3.80 4.34 4.96 -
P/RPS 13.62 4.18 6.08 9.23 23.70 4.10 5.94 73.97%
P/EPS 109.66 27.89 38.17 57.65 138.69 19.82 28.15 147.78%
EY 0.91 3.59 2.62 1.73 0.72 5.05 3.55 -59.68%
DY 0.00 1.67 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 1.80 2.41 2.54 2.11 2.28 2.65 3.12 -30.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 26/02/04 -
Price 2.68 3.86 3.90 3.96 3.66 3.86 4.80 -
P/RPS 11.48 3.84 5.46 10.21 22.83 3.65 5.75 58.62%
P/EPS 92.41 25.63 34.30 63.77 133.58 17.63 27.24 125.94%
EY 1.08 3.90 2.92 1.57 0.75 5.67 3.67 -55.79%
DY 0.00 1.81 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 1.51 2.22 2.28 2.33 2.19 2.35 3.02 -37.03%

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