[YLI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 61.06%
YoY- -71.47%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,686 18,308 82,924 67,734 51,778 31,312 125,634 -56.75%
PBT -463 991 2,924 1,403 325 878 8,049 -
Tax -530 -337 -912 -710 -807 -455 -2,731 -66.44%
NP -993 654 2,012 693 -482 423 5,318 -
-
NP to SH 50 637 2,291 1,427 886 879 6,215 -95.97%
-
Tax Rate - 34.01% 31.19% 50.61% 248.31% 51.82% 33.93% -
Total Cost 36,679 17,654 80,912 67,041 52,260 30,889 120,316 -54.67%
-
Net Worth 197,999 184,637 195,669 194,859 194,920 197,528 196,988 0.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 983 - - - 2,462 -
Div Payout % - - 42.92% - - - 39.62% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 197,999 184,637 195,669 194,859 194,920 197,528 196,988 0.34%
NOSH 99,999 92,318 98,326 98,413 98,444 98,764 98,494 1.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.78% 3.57% 2.43% 1.02% -0.93% 1.35% 4.23% -
ROE 0.03% 0.35% 1.17% 0.73% 0.45% 0.45% 3.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.69 19.83 84.34 68.83 52.60 31.70 127.55 -57.18%
EPS 0.05 0.69 2.33 1.45 0.90 0.89 6.31 -96.01%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.98 2.00 1.99 1.98 1.98 2.00 2.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 98,363
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.68 17.79 80.59 65.82 50.32 30.43 122.09 -56.75%
EPS 0.05 0.62 2.23 1.39 0.86 0.85 6.04 -95.89%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 2.39 -
NAPS 1.9242 1.7943 1.9015 1.8936 1.8942 1.9196 1.9143 0.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.63 0.74 0.80 0.92 0.90 0.53 -
P/RPS 1.74 3.18 0.88 1.16 1.75 2.84 0.42 157.72%
P/EPS 1,240.00 91.30 31.76 55.17 102.22 101.12 8.40 2684.68%
EY 0.08 1.10 3.15 1.81 0.98 0.99 11.91 -96.42%
DY 0.00 0.00 1.35 0.00 0.00 0.00 4.72 -
P/NAPS 0.31 0.32 0.37 0.40 0.46 0.45 0.27 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 -
Price 0.64 0.63 0.65 0.74 0.86 0.92 0.93 -
P/RPS 1.79 3.18 0.77 1.08 1.64 2.90 0.73 81.73%
P/EPS 1,280.00 91.30 27.90 51.03 95.56 103.37 14.74 1855.67%
EY 0.08 1.10 3.58 1.96 1.05 0.97 6.78 -94.80%
DY 0.00 0.00 1.54 0.00 0.00 0.00 2.69 -
P/NAPS 0.32 0.32 0.33 0.37 0.43 0.46 0.47 -22.58%

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