[YLI] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 65.66%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 18,755 35,732 34,036 25,232 17,621 27,450 23,438 -13.82%
PBT 5,682 11,944 11,078 7,464 4,727 9,116 7,063 -13.51%
Tax -732 -3,215 -3,101 -2,216 -1,559 -1,905 -2,378 -54.44%
NP 4,950 8,729 7,977 5,248 3,168 7,211 4,685 3.73%
-
NP to SH 4,950 8,729 7,977 5,248 3,168 7,211 4,685 3.73%
-
Tax Rate 12.88% 26.92% 27.99% 29.69% 32.98% 20.90% 33.67% -
Total Cost 13,805 27,003 26,059 19,984 14,453 20,239 18,753 -18.48%
-
Net Worth 124,796 131,993 123,105 114,897 108,265 107,306 99,954 15.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 124,796 131,993 123,105 114,897 108,265 107,306 99,954 15.96%
NOSH 62,398 62,261 62,174 62,106 61,514 61,318 61,321 1.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 26.39% 24.43% 23.44% 20.80% 17.98% 26.27% 19.99% -
ROE 3.97% 6.61% 6.48% 4.57% 2.93% 6.72% 4.69% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 30.06 57.39 54.74 40.63 28.65 44.77 38.22 -14.80%
EPS 5.23 14.02 12.83 8.45 5.15 11.76 7.64 -22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 1.98 1.85 1.76 1.75 1.63 14.62%
Adjusted Per Share Value based on latest NOSH - 62,106
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.23 34.72 33.08 24.52 17.12 26.68 22.78 -13.81%
EPS 4.81 8.48 7.75 5.10 3.08 7.01 4.55 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2128 1.2827 1.1963 1.1166 1.0521 1.0428 0.9714 15.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.00 3.80 3.64 3.88 4.28 2.92 2.55 -
P/RPS 13.31 6.62 6.65 9.55 14.94 6.52 6.67 58.56%
P/EPS 50.42 27.10 28.37 45.92 83.11 24.83 33.38 31.68%
EY 1.98 3.69 3.52 2.18 1.20 4.03 3.00 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.84 2.10 2.43 1.67 1.56 18.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 -
Price 4.66 4.12 3.60 3.92 3.94 3.80 2.82 -
P/RPS 15.50 7.18 6.58 9.65 13.75 8.49 7.38 64.07%
P/EPS 58.74 29.39 28.06 46.39 76.50 32.31 36.91 36.34%
EY 1.70 3.40 3.56 2.16 1.31 3.09 2.71 -26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.94 1.82 2.12 2.24 2.17 1.73 21.97%

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