[YLI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 139.63%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 26,800 123,601 99,361 63,065 27,016 100,103 73,407 -49.01%
PBT 3,841 19,406 15,657 10,045 4,255 16,600 12,610 -54.82%
Tax -936 -5,377 -3,847 -2,451 -1,086 -3,734 -2,520 -48.42%
NP 2,905 14,029 11,810 7,594 3,169 12,866 10,090 -56.49%
-
NP to SH 2,905 14,029 11,810 7,594 3,169 12,866 10,090 -56.49%
-
Tax Rate 24.37% 27.71% 24.57% 24.40% 25.52% 22.49% 19.98% -
Total Cost 23,895 109,572 87,551 55,471 23,847 87,237 63,317 -47.87%
-
Net Worth 192,025 189,287 186,318 182,453 183,054 179,433 176,377 5.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,901 - - - 6,901 - -
Div Payout % - 49.19% - - - 53.64% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 192,025 189,287 186,318 182,453 183,054 179,433 176,377 5.84%
NOSH 98,474 98,587 98,580 98,623 98,416 98,590 98,535 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.84% 11.35% 11.89% 12.04% 11.73% 12.85% 13.75% -
ROE 1.51% 7.41% 6.34% 4.16% 1.73% 7.17% 5.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.22 125.37 100.79 63.95 27.45 101.53 74.50 -48.98%
EPS 2.95 14.23 11.98 7.70 3.22 13.05 10.24 -56.47%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.95 1.92 1.89 1.85 1.86 1.82 1.79 5.89%
Adjusted Per Share Value based on latest NOSH - 98,552
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.04 120.12 96.56 61.29 26.25 97.28 71.34 -49.01%
EPS 2.82 13.63 11.48 7.38 3.08 12.50 9.81 -56.54%
DPS 0.00 6.71 0.00 0.00 0.00 6.71 0.00 -
NAPS 1.8661 1.8395 1.8106 1.7731 1.7789 1.7437 1.714 5.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.24 2.19 1.90 2.00 1.96 2.18 1.75 -
P/RPS 11.91 1.75 1.89 3.13 7.14 2.15 2.35 195.92%
P/EPS 109.83 15.39 15.86 25.97 60.87 16.70 17.09 246.84%
EY 0.91 6.50 6.31 3.85 1.64 5.99 5.85 -71.17%
DY 0.00 3.20 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.66 1.14 1.01 1.08 1.05 1.20 0.98 42.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 23/02/06 -
Price 3.20 2.69 2.11 2.08 2.00 1.99 1.71 -
P/RPS 11.76 2.15 2.09 3.25 7.29 1.96 2.30 197.68%
P/EPS 108.47 18.90 17.61 27.01 62.11 15.25 16.70 249.31%
EY 0.92 5.29 5.68 3.70 1.61 6.56 5.99 -71.41%
DY 0.00 2.60 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 1.64 1.40 1.12 1.12 1.08 1.09 0.96 43.04%

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