[YLI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 20.19%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,057 15,718 102,271 80,344 60,115 36,068 113,755 -51.71%
PBT 7,873 3,090 27,660 22,195 18,657 11,437 36,168 -63.71%
Tax -1,778 -404 -6,507 -5,235 -4,546 -2,967 -9,264 -66.62%
NP 6,095 2,686 21,153 16,960 14,111 8,470 26,904 -62.73%
-
NP to SH 6,095 2,686 21,153 16,960 14,111 8,470 26,904 -62.73%
-
Tax Rate 22.58% 13.07% 23.52% 23.59% 24.37% 25.94% 25.61% -
Total Cost 31,962 13,032 81,118 63,384 46,004 27,598 86,851 -48.55%
-
Net Worth 166,851 163,708 158,406 153,044 150,916 143,484 132,550 16.53%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 6,761 - - - 7,778 -
Div Payout % - - 31.96% - - - 28.91% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 166,851 163,708 158,406 153,044 150,916 143,484 132,550 16.53%
NOSH 98,148 98,029 96,589 96,254 63,677 63,208 62,230 35.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.02% 17.09% 20.68% 21.11% 23.47% 23.48% 23.65% -
ROE 3.65% 1.64% 13.35% 11.08% 9.35% 5.90% 20.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.78 16.03 105.88 83.47 94.40 57.06 182.80 -64.32%
EPS 6.21 2.74 21.90 17.62 22.16 13.40 28.47 -63.66%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 12.50 -
NAPS 1.70 1.67 1.64 1.59 2.37 2.27 2.13 -13.92%
Adjusted Per Share Value based on latest NOSH - 96,904
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.98 15.27 99.39 78.08 58.42 35.05 110.55 -51.71%
EPS 5.92 2.61 20.56 16.48 13.71 8.23 26.15 -62.75%
DPS 0.00 0.00 6.57 0.00 0.00 0.00 7.56 -
NAPS 1.6215 1.5909 1.5394 1.4873 1.4666 1.3944 1.2881 16.53%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.58 3.80 4.34 4.96 7.80 5.65 4.00 -
P/RPS 9.23 23.70 4.10 5.94 8.26 9.90 2.19 160.23%
P/EPS 57.65 138.69 19.82 28.15 35.20 42.16 9.25 237.53%
EY 1.73 0.72 5.05 3.55 2.84 2.37 10.81 -70.42%
DY 0.00 0.00 1.61 0.00 0.00 0.00 3.13 -
P/NAPS 2.11 2.28 2.65 3.12 3.29 2.49 1.88 7.97%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 -
Price 3.96 3.66 3.86 4.80 4.88 6.00 4.66 -
P/RPS 10.21 22.83 3.65 5.75 5.17 10.51 2.55 151.51%
P/EPS 63.77 133.58 17.63 27.24 22.02 44.78 10.78 226.03%
EY 1.57 0.75 5.67 3.67 4.54 2.23 9.28 -69.31%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.68 -
P/NAPS 2.33 2.19 2.35 3.02 2.06 2.64 2.19 4.20%

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