[YLI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 66.92%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,312 125,634 96,444 70,110 34,711 99,142 75,583 -44.45%
PBT 878 8,049 7,082 7,759 4,392 12,666 10,050 -80.34%
Tax -455 -2,731 -2,226 -1,846 -1,024 -1,773 -1,253 -49.13%
NP 423 5,318 4,856 5,913 3,368 10,893 8,797 -86.80%
-
NP to SH 879 6,215 5,001 5,622 3,368 10,893 8,797 -78.49%
-
Tax Rate 51.82% 33.93% 31.43% 23.79% 23.32% 14.00% 12.47% -
Total Cost 30,889 120,316 91,588 64,197 31,343 88,249 66,786 -40.22%
-
Net Worth 197,528 196,988 194,920 195,933 197,943 194,200 192,095 1.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,462 - - - 6,900 - -
Div Payout % - 39.62% - - - 63.35% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 197,528 196,988 194,920 195,933 197,943 194,200 192,095 1.87%
NOSH 98,764 98,494 98,444 98,458 98,479 98,579 98,510 0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.35% 4.23% 5.04% 8.43% 9.70% 10.99% 11.64% -
ROE 0.45% 3.16% 2.57% 2.87% 1.70% 5.61% 4.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.70 127.55 97.97 71.21 35.25 100.57 76.73 -44.55%
EPS 0.89 6.31 5.08 5.71 3.42 11.05 8.93 -78.53%
DPS 0.00 2.50 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.00 2.00 1.98 1.99 2.01 1.97 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 98,427
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.43 122.09 93.72 68.13 33.73 96.35 73.45 -44.45%
EPS 0.85 6.04 4.86 5.46 3.27 10.59 8.55 -78.56%
DPS 0.00 2.39 0.00 0.00 0.00 6.71 0.00 -
NAPS 1.9196 1.9143 1.8942 1.9041 1.9236 1.8872 1.8668 1.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.53 0.57 0.86 1.14 1.41 2.75 -
P/RPS 2.84 0.42 0.58 1.21 3.23 1.40 3.58 -14.31%
P/EPS 101.12 8.40 11.22 15.06 33.33 12.76 30.80 121.05%
EY 0.99 11.91 8.91 6.64 3.00 7.84 3.25 -54.76%
DY 0.00 4.72 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 0.45 0.27 0.29 0.43 0.57 0.72 1.41 -53.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 26/02/08 -
Price 0.92 0.93 0.62 0.56 0.93 1.50 1.95 -
P/RPS 2.90 0.73 0.63 0.79 2.64 1.49 2.54 9.24%
P/EPS 103.37 14.74 12.20 9.81 27.19 13.57 21.84 182.16%
EY 0.97 6.78 8.19 10.20 3.68 7.37 4.58 -64.50%
DY 0.00 2.69 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.46 0.47 0.31 0.28 0.46 0.76 1.00 -40.43%

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