[YLI] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 53.92%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 34,036 25,232 17,621 27,450 23,438 23,540 15,049 72.21%
PBT 11,078 7,464 4,727 9,116 7,063 6,451 2,863 146.26%
Tax -3,101 -2,216 -1,559 -1,905 -2,378 -1,940 -257 425.27%
NP 7,977 5,248 3,168 7,211 4,685 4,511 2,606 110.67%
-
NP to SH 7,977 5,248 3,168 7,211 4,685 4,511 2,606 110.67%
-
Tax Rate 27.99% 29.69% 32.98% 20.90% 33.67% 30.07% 8.98% -
Total Cost 26,059 19,984 14,453 20,239 18,753 19,029 12,443 63.61%
-
Net Worth 123,105 114,897 108,265 107,306 99,954 95,000 90,537 22.71%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,105 114,897 108,265 107,306 99,954 95,000 90,537 22.71%
NOSH 62,174 62,106 61,514 61,318 61,321 61,290 61,173 1.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 23.44% 20.80% 17.98% 26.27% 19.99% 19.16% 17.32% -
ROE 6.48% 4.57% 2.93% 6.72% 4.69% 4.75% 2.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 54.74 40.63 28.65 44.77 38.22 38.41 24.60 70.36%
EPS 12.83 8.45 5.15 11.76 7.64 7.36 4.26 108.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.76 1.75 1.63 1.55 1.48 21.39%
Adjusted Per Share Value based on latest NOSH - 61,318
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 33.08 24.52 17.12 26.68 22.78 22.88 14.62 72.26%
EPS 7.75 5.10 3.08 7.01 4.55 4.38 2.53 110.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1963 1.1166 1.0521 1.0428 0.9714 0.9232 0.8798 22.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.64 3.88 4.28 2.92 2.55 2.49 2.42 -
P/RPS 6.65 9.55 14.94 6.52 6.67 6.48 9.84 -22.97%
P/EPS 28.37 45.92 83.11 24.83 33.38 33.83 56.81 -37.02%
EY 3.52 2.18 1.20 4.03 3.00 2.96 1.76 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.10 2.43 1.67 1.56 1.61 1.64 7.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 -
Price 3.60 3.92 3.94 3.80 2.82 2.90 2.60 -
P/RPS 6.58 9.65 13.75 8.49 7.38 7.55 10.57 -27.07%
P/EPS 28.06 46.39 76.50 32.31 36.91 39.40 61.03 -40.40%
EY 3.56 2.16 1.31 3.09 2.71 2.54 1.64 67.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.12 2.24 2.17 1.73 1.87 1.76 2.25%

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