[YLI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 24.28%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 67,734 51,778 31,312 125,634 96,444 70,110 34,711 55.96%
PBT 1,403 325 878 8,049 7,082 7,759 4,392 -53.17%
Tax -710 -807 -455 -2,731 -2,226 -1,846 -1,024 -21.60%
NP 693 -482 423 5,318 4,856 5,913 3,368 -65.04%
-
NP to SH 1,427 886 879 6,215 5,001 5,622 3,368 -43.50%
-
Tax Rate 50.61% 248.31% 51.82% 33.93% 31.43% 23.79% 23.32% -
Total Cost 67,041 52,260 30,889 120,316 91,588 64,197 31,343 65.77%
-
Net Worth 194,859 194,920 197,528 196,988 194,920 195,933 197,943 -1.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,462 - - - -
Div Payout % - - - 39.62% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 194,859 194,920 197,528 196,988 194,920 195,933 197,943 -1.03%
NOSH 98,413 98,444 98,764 98,494 98,444 98,458 98,479 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.02% -0.93% 1.35% 4.23% 5.04% 8.43% 9.70% -
ROE 0.73% 0.45% 0.45% 3.16% 2.57% 2.87% 1.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.83 52.60 31.70 127.55 97.97 71.21 35.25 56.03%
EPS 1.45 0.90 0.89 6.31 5.08 5.71 3.42 -43.47%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.98 1.98 2.00 2.00 1.98 1.99 2.01 -0.99%
Adjusted Per Share Value based on latest NOSH - 98,699
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.79 50.29 30.41 122.03 93.68 68.10 33.72 55.95%
EPS 1.39 0.86 0.85 6.04 4.86 5.46 3.27 -43.37%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
NAPS 1.8927 1.8933 1.9187 1.9134 1.8933 1.9032 1.9227 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.92 0.90 0.53 0.57 0.86 1.14 -
P/RPS 1.16 1.75 2.84 0.42 0.58 1.21 3.23 -49.38%
P/EPS 55.17 102.22 101.12 8.40 11.22 15.06 33.33 39.80%
EY 1.81 0.98 0.99 11.91 8.91 6.64 3.00 -28.53%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.45 0.27 0.29 0.43 0.57 -20.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.74 0.86 0.92 0.93 0.62 0.56 0.93 -
P/RPS 1.08 1.64 2.90 0.73 0.63 0.79 2.64 -44.80%
P/EPS 51.03 95.56 103.37 14.74 12.20 9.81 27.19 51.97%
EY 1.96 1.05 0.97 6.78 8.19 10.20 3.68 -34.21%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.46 0.47 0.31 0.28 0.46 -13.47%

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