[YLI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 55.52%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,968 26,800 123,601 99,361 63,065 27,016 100,103 -37.88%
PBT 8,087 3,841 19,406 15,657 10,045 4,255 16,600 -38.05%
Tax -896 -936 -5,377 -3,847 -2,451 -1,086 -3,734 -61.35%
NP 7,191 2,905 14,029 11,810 7,594 3,169 12,866 -32.12%
-
NP to SH 7,191 2,905 14,029 11,810 7,594 3,169 12,866 -32.12%
-
Tax Rate 11.08% 24.37% 27.71% 24.57% 24.40% 25.52% 22.49% -
Total Cost 41,777 23,895 109,572 87,551 55,471 23,847 87,237 -38.76%
-
Net Worth 192,088 192,025 189,287 186,318 182,453 183,054 179,433 4.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,901 - - - 6,901 -
Div Payout % - - 49.19% - - - 53.64% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 192,088 192,025 189,287 186,318 182,453 183,054 179,433 4.64%
NOSH 98,506 98,474 98,587 98,580 98,623 98,416 98,590 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.69% 10.84% 11.35% 11.89% 12.04% 11.73% 12.85% -
ROE 3.74% 1.51% 7.41% 6.34% 4.16% 1.73% 7.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.71 27.22 125.37 100.79 63.95 27.45 101.53 -37.85%
EPS 7.30 2.95 14.23 11.98 7.70 3.22 13.05 -32.08%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.95 1.95 1.92 1.89 1.85 1.86 1.82 4.70%
Adjusted Per Share Value based on latest NOSH - 98,504
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.56 26.03 120.06 96.51 61.26 26.24 97.23 -37.89%
EPS 6.98 2.82 13.63 11.47 7.38 3.08 12.50 -32.16%
DPS 0.00 0.00 6.70 0.00 0.00 0.00 6.70 -
NAPS 1.8658 1.8652 1.8386 1.8098 1.7722 1.7781 1.7429 4.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 3.24 2.19 1.90 2.00 1.96 2.18 -
P/RPS 6.52 11.91 1.75 1.89 3.13 7.14 2.15 109.36%
P/EPS 44.38 109.83 15.39 15.86 25.97 60.87 16.70 91.74%
EY 2.25 0.91 6.50 6.31 3.85 1.64 5.99 -47.90%
DY 0.00 0.00 3.20 0.00 0.00 0.00 3.21 -
P/NAPS 1.66 1.66 1.14 1.01 1.08 1.05 1.20 24.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 -
Price 2.76 3.20 2.69 2.11 2.08 2.00 1.99 -
P/RPS 5.55 11.76 2.15 2.09 3.25 7.29 1.96 100.02%
P/EPS 37.81 108.47 18.90 17.61 27.01 62.11 15.25 83.08%
EY 2.64 0.92 5.29 5.68 3.70 1.61 6.56 -45.46%
DY 0.00 0.00 2.60 0.00 0.00 0.00 3.52 -
P/NAPS 1.42 1.64 1.40 1.12 1.12 1.08 1.09 19.26%

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