[YLI] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -33.08%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,312 29,190 26,334 35,399 34,711 23,559 26,615 11.45%
PBT 878 967 -677 3,367 4,392 2,616 1,963 -41.54%
Tax -455 -505 -380 -822 -1,024 -520 -357 17.56%
NP 423 462 -1,057 2,545 3,368 2,096 1,606 -58.94%
-
NP to SH 879 1,214 -621 2,254 3,368 2,096 1,606 -33.11%
-
Tax Rate 51.82% 52.22% - 24.41% 23.32% 19.88% 18.19% -
Total Cost 30,889 28,728 27,391 32,854 31,343 21,463 25,009 15.13%
-
Net Worth 197,528 197,398 195,171 195,871 197,943 193,855 192,128 1.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,467 - - - 6,888 - -
Div Payout % - 203.25% - - - 328.64% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 197,528 197,398 195,171 195,871 197,943 193,855 192,128 1.86%
NOSH 98,764 98,699 98,571 98,427 98,479 98,403 98,527 0.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.35% 1.58% -4.01% 7.19% 9.70% 8.90% 6.03% -
ROE 0.45% 0.62% -0.32% 1.15% 1.70% 1.08% 0.84% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.70 29.57 26.72 35.96 35.25 23.94 27.01 11.27%
EPS 0.89 1.23 -0.63 2.29 3.42 2.13 1.63 -33.22%
DPS 0.00 2.50 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.00 2.00 1.98 1.99 2.01 1.97 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 98,427
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.43 28.37 25.59 34.40 33.73 22.89 25.86 11.47%
EPS 0.85 1.18 -0.60 2.19 3.27 2.04 1.56 -33.31%
DPS 0.00 2.40 0.00 0.00 0.00 6.69 0.00 -
NAPS 1.9196 1.9183 1.8967 1.9035 1.9236 1.8839 1.8671 1.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.53 0.57 0.86 1.14 1.41 2.75 -
P/RPS 2.84 1.79 2.13 2.39 3.23 5.89 10.18 -57.33%
P/EPS 101.12 43.09 -90.48 37.55 33.33 66.20 168.71 -28.93%
EY 0.99 2.32 -1.11 2.66 3.00 1.51 0.59 41.25%
DY 0.00 4.72 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 0.45 0.27 0.29 0.43 0.57 0.72 1.41 -53.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 26/02/08 -
Price 0.92 0.93 0.62 0.56 0.93 1.50 1.95 -
P/RPS 2.90 3.14 2.32 1.56 2.64 6.27 7.22 -45.59%
P/EPS 103.37 75.61 -98.41 24.45 27.19 70.42 119.63 -9.28%
EY 0.97 1.32 -1.02 4.09 3.68 1.42 0.84 10.07%
DY 0.00 2.69 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.46 0.47 0.31 0.28 0.46 0.76 1.00 -40.43%

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