[YLI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 22.33%
YoY- -25.51%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 70,110 34,711 99,142 75,583 48,968 26,800 123,601 -31.40%
PBT 7,759 4,392 12,666 10,050 8,087 3,841 19,406 -45.63%
Tax -1,846 -1,024 -1,773 -1,253 -896 -936 -5,377 -50.87%
NP 5,913 3,368 10,893 8,797 7,191 2,905 14,029 -43.69%
-
NP to SH 5,622 3,368 10,893 8,797 7,191 2,905 14,029 -45.55%
-
Tax Rate 23.79% 23.32% 14.00% 12.47% 11.08% 24.37% 27.71% -
Total Cost 64,197 31,343 88,249 66,786 41,777 23,895 109,572 -29.91%
-
Net Worth 195,933 197,943 194,200 192,095 192,088 192,025 189,287 2.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,900 - - - 6,901 -
Div Payout % - - 63.35% - - - 49.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,933 197,943 194,200 192,095 192,088 192,025 189,287 2.32%
NOSH 98,458 98,479 98,579 98,510 98,506 98,474 98,587 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.43% 9.70% 10.99% 11.64% 14.69% 10.84% 11.35% -
ROE 2.87% 1.70% 5.61% 4.58% 3.74% 1.51% 7.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.21 35.25 100.57 76.73 49.71 27.22 125.37 -31.34%
EPS 5.71 3.42 11.05 8.93 7.30 2.95 14.23 -45.50%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.99 2.01 1.97 1.95 1.95 1.95 1.92 2.40%
Adjusted Per Share Value based on latest NOSH - 98,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 68.13 33.73 96.35 73.45 47.59 26.04 120.12 -31.40%
EPS 5.46 3.27 10.59 8.55 6.99 2.82 13.63 -45.56%
DPS 0.00 0.00 6.71 0.00 0.00 0.00 6.71 -
NAPS 1.9041 1.9236 1.8872 1.8668 1.8667 1.8661 1.8395 2.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.14 1.41 2.75 3.24 3.24 2.19 -
P/RPS 1.21 3.23 1.40 3.58 6.52 11.91 1.75 -21.75%
P/EPS 15.06 33.33 12.76 30.80 44.38 109.83 15.39 -1.43%
EY 6.64 3.00 7.84 3.25 2.25 0.91 6.50 1.42%
DY 0.00 0.00 4.96 0.00 0.00 0.00 3.20 -
P/NAPS 0.43 0.57 0.72 1.41 1.66 1.66 1.14 -47.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 -
Price 0.56 0.93 1.50 1.95 2.76 3.20 2.69 -
P/RPS 0.79 2.64 1.49 2.54 5.55 11.76 2.15 -48.60%
P/EPS 9.81 27.19 13.57 21.84 37.81 108.47 18.90 -35.33%
EY 10.20 3.68 7.37 4.58 2.64 0.92 5.29 54.73%
DY 0.00 0.00 4.67 0.00 0.00 0.00 2.60 -
P/NAPS 0.28 0.46 0.76 1.00 1.42 1.64 1.40 -65.70%

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