[YLI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 102.73%
YoY- -4.87%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,016 100,103 73,407 43,232 23,022 98,777 70,176 -47.17%
PBT 4,255 16,600 12,610 7,258 3,576 19,494 14,469 -55.87%
Tax -1,086 -3,734 -2,520 -1,460 -716 -4,683 -3,294 -52.37%
NP 3,169 12,866 10,090 5,798 2,860 14,811 11,175 -56.93%
-
NP to SH 3,169 12,866 10,090 5,798 2,860 14,811 11,175 -56.93%
-
Tax Rate 25.52% 22.49% 19.98% 20.12% 20.02% 24.02% 22.77% -
Total Cost 23,847 87,237 63,317 37,434 20,162 83,966 59,001 -45.42%
-
Net Worth 183,054 179,433 176,377 172,559 174,558 171,123 168,067 5.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 6,901 - - - 6,884 - -
Div Payout % - 53.64% - - - 46.48% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 183,054 179,433 176,377 172,559 174,558 171,123 168,067 5.87%
NOSH 98,416 98,590 98,535 98,605 98,620 98,346 98,284 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.73% 12.85% 13.75% 13.41% 12.42% 14.99% 15.92% -
ROE 1.73% 7.17% 5.72% 3.36% 1.64% 8.66% 6.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.45 101.53 74.50 43.84 23.34 100.44 71.40 -47.22%
EPS 3.22 13.05 10.24 5.88 2.90 15.06 11.37 -56.97%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.86 1.82 1.79 1.75 1.77 1.74 1.71 5.78%
Adjusted Per Share Value based on latest NOSH - 98,590
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.24 97.23 71.30 41.99 22.36 95.95 68.16 -47.17%
EPS 3.08 12.50 9.80 5.63 2.78 14.39 10.85 -56.90%
DPS 0.00 6.70 0.00 0.00 0.00 6.69 0.00 -
NAPS 1.7781 1.7429 1.7132 1.6761 1.6956 1.6622 1.6325 5.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.96 2.18 1.75 2.56 3.18 4.20 4.34 -
P/RPS 7.14 2.15 2.35 5.84 13.62 4.18 6.08 11.34%
P/EPS 60.87 16.70 17.09 43.54 109.66 27.89 38.17 36.61%
EY 1.64 5.99 5.85 2.30 0.91 3.59 2.62 -26.88%
DY 0.00 3.21 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.05 1.20 0.98 1.46 1.80 2.41 2.54 -44.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 29/05/06 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 -
Price 2.00 1.99 1.71 2.20 2.68 3.86 3.90 -
P/RPS 7.29 1.96 2.30 5.02 11.48 3.84 5.46 21.31%
P/EPS 62.11 15.25 16.70 37.41 92.41 25.63 34.30 48.72%
EY 1.61 6.56 5.99 2.67 1.08 3.90 2.92 -32.83%
DY 0.00 3.52 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 1.08 1.09 0.96 1.26 1.51 2.22 2.28 -39.31%

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