[YLI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 78.41%
YoY- 19.09%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 59,268 25,232 92,125 74,504 46,978 23,540 76,600 -15.70%
PBT 18,542 7,464 27,357 22,630 13,514 6,451 19,786 -4.23%
Tax -5,317 -2,216 -7,782 -6,223 -4,318 -1,940 -3,403 34.61%
NP 13,225 5,248 19,575 16,407 9,196 4,511 16,383 -13.29%
-
NP to SH 13,225 5,248 19,575 16,407 9,196 4,511 16,383 -13.29%
-
Tax Rate 28.68% 29.69% 28.45% 27.50% 31.95% 30.07% 17.20% -
Total Cost 46,043 19,984 72,550 58,097 37,782 19,029 60,217 -16.36%
-
Net Worth 122,994 114,897 108,000 107,255 99,863 95,000 90,574 22.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 122,994 114,897 108,000 107,255 99,863 95,000 90,574 22.60%
NOSH 62,118 62,106 61,363 61,288 61,265 61,290 61,199 0.99%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 22.31% 20.80% 21.25% 22.02% 19.58% 19.16% 21.39% -
ROE 10.75% 4.57% 18.13% 15.30% 9.21% 4.75% 18.09% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 95.41 40.63 150.13 121.56 76.68 38.41 125.17 -16.54%
EPS 21.29 8.45 31.90 26.77 15.01 7.36 26.77 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.76 1.75 1.63 1.55 1.48 21.39%
Adjusted Per Share Value based on latest NOSH - 61,318
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 57.60 24.52 89.53 72.40 45.65 22.88 74.44 -15.70%
EPS 12.85 5.10 19.02 15.94 8.94 4.38 15.92 -13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1953 1.1166 1.0495 1.0423 0.9705 0.9232 0.8802 22.60%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.64 3.88 4.28 2.92 2.55 2.49 2.42 -
P/RPS 3.82 9.55 2.85 2.40 3.33 6.48 1.93 57.57%
P/EPS 17.10 45.92 13.42 10.91 16.99 33.83 9.04 52.89%
EY 5.85 2.18 7.45 9.17 5.89 2.96 11.06 -34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.10 2.43 1.67 1.56 1.61 1.64 7.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 -
Price 3.60 3.92 3.94 3.80 2.82 2.90 2.60 -
P/RPS 3.77 9.65 2.62 3.13 3.68 7.55 2.08 48.60%
P/EPS 16.91 46.39 12.35 14.19 18.79 39.40 9.71 44.70%
EY 5.91 2.16 8.10 7.04 5.32 2.54 10.30 -30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.12 2.24 2.17 1.73 1.87 1.76 2.25%

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