[YLI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -11.05%
YoY- -43.15%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 51,778 31,312 125,634 96,444 70,110 34,711 99,142 -35.12%
PBT 325 878 8,049 7,082 7,759 4,392 12,666 -91.28%
Tax -807 -455 -2,731 -2,226 -1,846 -1,024 -1,773 -40.80%
NP -482 423 5,318 4,856 5,913 3,368 10,893 -
-
NP to SH 886 879 6,215 5,001 5,622 3,368 10,893 -81.19%
-
Tax Rate 248.31% 51.82% 33.93% 31.43% 23.79% 23.32% 14.00% -
Total Cost 52,260 30,889 120,316 91,588 64,197 31,343 88,249 -29.45%
-
Net Worth 194,920 197,528 196,988 194,920 195,933 197,943 194,200 0.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,462 - - - 6,900 -
Div Payout % - - 39.62% - - - 63.35% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 194,920 197,528 196,988 194,920 195,933 197,943 194,200 0.24%
NOSH 98,444 98,764 98,494 98,444 98,458 98,479 98,579 -0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.93% 1.35% 4.23% 5.04% 8.43% 9.70% 10.99% -
ROE 0.45% 0.45% 3.16% 2.57% 2.87% 1.70% 5.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.60 31.70 127.55 97.97 71.21 35.25 100.57 -35.05%
EPS 0.90 0.89 6.31 5.08 5.71 3.42 11.05 -81.18%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 7.00 -
NAPS 1.98 2.00 2.00 1.98 1.99 2.01 1.97 0.33%
Adjusted Per Share Value based on latest NOSH - 98,571
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.29 30.41 122.03 93.68 68.10 33.72 96.30 -35.12%
EPS 0.86 0.85 6.04 4.86 5.46 3.27 10.58 -81.20%
DPS 0.00 0.00 2.39 0.00 0.00 0.00 6.70 -
NAPS 1.8933 1.9187 1.9134 1.8933 1.9032 1.9227 1.8863 0.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.92 0.90 0.53 0.57 0.86 1.14 1.41 -
P/RPS 1.75 2.84 0.42 0.58 1.21 3.23 1.40 16.02%
P/EPS 102.22 101.12 8.40 11.22 15.06 33.33 12.76 299.85%
EY 0.98 0.99 11.91 8.91 6.64 3.00 7.84 -74.96%
DY 0.00 0.00 4.72 0.00 0.00 0.00 4.96 -
P/NAPS 0.46 0.45 0.27 0.29 0.43 0.57 0.72 -25.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 -
Price 0.86 0.92 0.93 0.62 0.56 0.93 1.50 -
P/RPS 1.64 2.90 0.73 0.63 0.79 2.64 1.49 6.59%
P/EPS 95.56 103.37 14.74 12.20 9.81 27.19 13.57 266.95%
EY 1.05 0.97 6.78 8.19 10.20 3.68 7.37 -72.68%
DY 0.00 0.00 2.69 0.00 0.00 0.00 4.67 -
P/NAPS 0.43 0.46 0.47 0.31 0.28 0.46 0.76 -31.56%

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