[YLI] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 66.0%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,115 36,068 113,755 95,000 59,268 25,232 92,125 -24.74%
PBT 18,657 11,437 36,168 30,486 18,542 7,464 27,357 -22.50%
Tax -4,546 -2,967 -9,264 -8,532 -5,317 -2,216 -7,782 -30.09%
NP 14,111 8,470 26,904 21,954 13,225 5,248 19,575 -19.58%
-
NP to SH 14,111 8,470 26,904 21,954 13,225 5,248 19,575 -19.58%
-
Tax Rate 24.37% 25.94% 25.61% 27.99% 28.68% 29.69% 28.45% -
Total Cost 46,004 27,598 86,851 73,046 46,043 19,984 72,550 -26.17%
-
Net Worth 150,916 143,484 132,550 131,811 122,994 114,897 108,000 24.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 7,778 - - - - -
Div Payout % - - 28.91% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 150,916 143,484 132,550 131,811 122,994 114,897 108,000 24.96%
NOSH 63,677 63,208 62,230 62,175 62,118 62,106 61,363 2.49%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.47% 23.48% 23.65% 23.11% 22.31% 20.80% 21.25% -
ROE 9.35% 5.90% 20.30% 16.66% 10.75% 4.57% 18.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.40 57.06 182.80 152.79 95.41 40.63 150.13 -26.58%
EPS 22.16 13.40 28.47 35.31 21.29 8.45 31.90 -21.54%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.27 2.13 2.12 1.98 1.85 1.76 21.92%
Adjusted Per Share Value based on latest NOSH - 62,261
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.42 35.05 110.55 92.32 57.60 24.52 89.53 -24.74%
EPS 13.71 8.23 26.15 21.33 12.85 5.10 19.02 -19.59%
DPS 0.00 0.00 7.56 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.3944 1.2881 1.2809 1.1953 1.1166 1.0495 24.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.80 5.65 4.00 3.80 3.64 3.88 4.28 -
P/RPS 8.26 9.90 2.19 2.49 3.82 9.55 2.85 103.14%
P/EPS 35.20 42.16 9.25 10.76 17.10 45.92 13.42 90.08%
EY 2.84 2.37 10.81 9.29 5.85 2.18 7.45 -47.39%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.49 1.88 1.79 1.84 2.10 2.43 22.36%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 -
Price 4.88 6.00 4.66 4.12 3.60 3.92 3.94 -
P/RPS 5.17 10.51 2.55 2.70 3.77 9.65 2.62 57.25%
P/EPS 22.02 44.78 10.78 11.67 16.91 46.39 12.35 46.98%
EY 4.54 2.23 9.28 8.57 5.91 2.16 8.10 -31.99%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.64 2.19 1.94 1.82 2.12 2.24 -5.42%

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