[YLI] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -35.94%
YoY- -68.29%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 28,601 32,119 22,341 15,718 21,927 20,229 24,047 12.24%
PBT 5,025 6,596 4,783 3,090 5,465 3,538 7,220 -21.44%
Tax -1,389 -1,516 -1,374 -404 -1,272 -689 -1,579 -8.18%
NP 3,636 5,080 3,409 2,686 4,193 2,849 5,641 -25.36%
-
NP to SH 3,636 5,080 3,409 2,686 4,193 2,849 5,641 -25.36%
-
Tax Rate 27.64% 22.98% 28.73% 13.07% 23.28% 19.47% 21.87% -
Total Cost 24,965 27,039 18,932 13,032 17,734 17,380 18,406 22.50%
-
Net Worth 171,453 168,348 167,011 163,708 159,919 154,078 152,095 8.30%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,897 - - - - - - -
Div Payout % 189.70% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,453 168,348 167,011 163,708 159,919 154,078 152,095 8.30%
NOSH 98,536 98,449 98,242 98,029 97,511 96,904 64,175 33.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.71% 15.82% 15.26% 17.09% 19.12% 14.08% 23.46% -
ROE 2.12% 3.02% 2.04% 1.64% 2.62% 1.85% 3.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.03 32.62 22.74 16.03 22.49 20.88 37.47 -15.63%
EPS 3.69 5.16 3.47 2.74 4.30 2.94 8.79 -43.90%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.71 1.70 1.67 1.64 1.59 2.37 -18.60%
Adjusted Per Share Value based on latest NOSH - 98,029
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.79 31.21 21.71 15.27 21.31 19.66 23.37 12.22%
EPS 3.53 4.94 3.31 2.61 4.07 2.77 5.48 -25.39%
DPS 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6662 1.636 1.623 1.5909 1.5541 1.4973 1.4781 8.30%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.20 4.34 3.58 3.80 4.34 4.96 7.80 -
P/RPS 14.47 13.30 15.74 23.70 19.30 23.76 20.82 -21.52%
P/EPS 113.82 84.11 103.17 138.69 100.93 168.71 88.74 18.03%
EY 0.88 1.19 0.97 0.72 0.99 0.59 1.13 -15.34%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.54 2.11 2.28 2.65 3.12 3.29 -18.72%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 -
Price 3.86 3.90 3.96 3.66 3.86 4.80 4.88 -
P/RPS 13.30 11.95 17.41 22.83 17.17 22.99 13.02 1.42%
P/EPS 104.61 75.58 114.12 133.58 89.77 163.27 55.52 52.49%
EY 0.96 1.32 0.88 0.75 1.11 0.61 1.80 -34.20%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.28 2.33 2.19 2.35 3.02 2.06 5.10%

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