[YLI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.8%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,308 82,924 67,734 51,778 31,312 125,634 96,444 -67.07%
PBT 991 2,924 1,403 325 878 8,049 7,082 -73.14%
Tax -337 -912 -710 -807 -455 -2,731 -2,226 -71.69%
NP 654 2,012 693 -482 423 5,318 4,856 -73.82%
-
NP to SH 637 2,291 1,427 886 879 6,215 5,001 -74.77%
-
Tax Rate 34.01% 31.19% 50.61% 248.31% 51.82% 33.93% 31.43% -
Total Cost 17,654 80,912 67,041 52,260 30,889 120,316 91,588 -66.73%
-
Net Worth 184,637 195,669 194,859 194,920 197,528 196,988 194,920 -3.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 983 - - - 2,462 - -
Div Payout % - 42.92% - - - 39.62% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 184,637 195,669 194,859 194,920 197,528 196,988 194,920 -3.55%
NOSH 92,318 98,326 98,413 98,444 98,764 98,494 98,444 -4.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.57% 2.43% 1.02% -0.93% 1.35% 4.23% 5.04% -
ROE 0.35% 1.17% 0.73% 0.45% 0.45% 3.16% 2.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.83 84.34 68.83 52.60 31.70 127.55 97.97 -65.62%
EPS 0.69 2.33 1.45 0.90 0.89 6.31 5.08 -73.67%
DPS 0.00 1.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.00 1.99 1.98 1.98 2.00 2.00 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.79 80.59 65.82 50.32 30.43 122.09 93.72 -67.07%
EPS 0.62 2.23 1.39 0.86 0.85 6.04 4.86 -74.75%
DPS 0.00 0.96 0.00 0.00 0.00 2.39 0.00 -
NAPS 1.7943 1.9015 1.8936 1.8942 1.9196 1.9143 1.8942 -3.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.63 0.74 0.80 0.92 0.90 0.53 0.57 -
P/RPS 3.18 0.88 1.16 1.75 2.84 0.42 0.58 211.90%
P/EPS 91.30 31.76 55.17 102.22 101.12 8.40 11.22 306.11%
EY 1.10 3.15 1.81 0.98 0.99 11.91 8.91 -75.30%
DY 0.00 1.35 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.32 0.37 0.40 0.46 0.45 0.27 0.29 6.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 -
Price 0.63 0.65 0.74 0.86 0.92 0.93 0.62 -
P/RPS 3.18 0.77 1.08 1.64 2.90 0.73 0.63 195.12%
P/EPS 91.30 27.90 51.03 95.56 103.37 14.74 12.20 284.00%
EY 1.10 3.58 1.96 1.05 0.97 6.78 8.19 -73.86%
DY 0.00 1.54 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.32 0.33 0.37 0.43 0.46 0.47 0.31 2.14%

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