[YLI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 19.31%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 95,000 59,268 25,232 92,125 74,504 46,978 23,540 152.83%
PBT 30,486 18,542 7,464 27,357 22,630 13,514 6,451 180.81%
Tax -8,532 -5,317 -2,216 -7,782 -6,223 -4,318 -1,940 167.70%
NP 21,954 13,225 5,248 19,575 16,407 9,196 4,511 186.35%
-
NP to SH 21,954 13,225 5,248 19,575 16,407 9,196 4,511 186.35%
-
Tax Rate 27.99% 28.68% 29.69% 28.45% 27.50% 31.95% 30.07% -
Total Cost 73,046 46,043 19,984 72,550 58,097 37,782 19,029 144.56%
-
Net Worth 131,811 122,994 114,897 108,000 107,255 99,863 95,000 24.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,811 122,994 114,897 108,000 107,255 99,863 95,000 24.32%
NOSH 62,175 62,118 62,106 61,363 61,288 61,265 61,290 0.95%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.11% 22.31% 20.80% 21.25% 22.02% 19.58% 19.16% -
ROE 16.66% 10.75% 4.57% 18.13% 15.30% 9.21% 4.75% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 152.79 95.41 40.63 150.13 121.56 76.68 38.41 150.42%
EPS 35.31 21.29 8.45 31.90 26.77 15.01 7.36 183.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 1.85 1.76 1.75 1.63 1.55 23.14%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.32 57.60 24.52 89.53 72.40 45.65 22.88 152.80%
EPS 21.33 12.85 5.10 19.02 15.94 8.94 4.38 186.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2809 1.1953 1.1166 1.0495 1.0423 0.9705 0.9232 24.32%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.64 3.88 4.28 2.92 2.55 2.49 -
P/RPS 2.49 3.82 9.55 2.85 2.40 3.33 6.48 -47.05%
P/EPS 10.76 17.10 45.92 13.42 10.91 16.99 33.83 -53.30%
EY 9.29 5.85 2.18 7.45 9.17 5.89 2.96 113.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.84 2.10 2.43 1.67 1.56 1.61 7.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 -
Price 4.12 3.60 3.92 3.94 3.80 2.82 2.90 -
P/RPS 2.70 3.77 9.65 2.62 3.13 3.68 7.55 -49.52%
P/EPS 11.67 16.91 46.39 12.35 14.19 18.79 39.40 -55.46%
EY 8.57 5.91 2.16 8.10 7.04 5.32 2.54 124.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 2.12 2.24 2.17 1.73 1.87 2.47%

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