[YLI] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 9.43%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,047 36,068 18,755 35,732 34,036 25,232 17,621 23.00%
PBT 7,220 11,437 5,682 11,944 11,078 7,464 4,727 32.59%
Tax -1,579 -2,967 -732 -3,215 -3,101 -2,216 -1,559 0.85%
NP 5,641 8,470 4,950 8,729 7,977 5,248 3,168 46.85%
-
NP to SH 5,641 8,470 4,950 8,729 7,977 5,248 3,168 46.85%
-
Tax Rate 21.87% 25.94% 12.88% 26.92% 27.99% 29.69% 32.98% -
Total Cost 18,406 27,598 13,805 27,003 26,059 19,984 14,453 17.47%
-
Net Worth 152,095 143,484 124,796 131,993 123,105 114,897 108,265 25.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 152,095 143,484 124,796 131,993 123,105 114,897 108,265 25.40%
NOSH 64,175 63,208 62,398 62,261 62,174 62,106 61,514 2.86%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.46% 23.48% 26.39% 24.43% 23.44% 20.80% 17.98% -
ROE 3.71% 5.90% 3.97% 6.61% 6.48% 4.57% 2.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.47 57.06 30.06 57.39 54.74 40.63 28.65 19.57%
EPS 8.79 13.40 5.23 14.02 12.83 8.45 5.15 42.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.27 2.00 2.12 1.98 1.85 1.76 21.92%
Adjusted Per Share Value based on latest NOSH - 62,261
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.37 35.05 18.23 34.72 33.08 24.52 17.12 23.03%
EPS 5.48 8.23 4.81 8.48 7.75 5.10 3.08 46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4781 1.3944 1.2128 1.2827 1.1963 1.1166 1.0521 25.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.80 5.65 4.00 3.80 3.64 3.88 4.28 -
P/RPS 20.82 9.90 13.31 6.62 6.65 9.55 14.94 24.73%
P/EPS 88.74 42.16 50.42 27.10 28.37 45.92 83.11 4.46%
EY 1.13 2.37 1.98 3.69 3.52 2.18 1.20 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.49 2.00 1.79 1.84 2.10 2.43 22.36%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 -
Price 4.88 6.00 4.66 4.12 3.60 3.92 3.94 -
P/RPS 13.02 10.51 15.50 7.18 6.58 9.65 13.75 -3.56%
P/EPS 55.52 44.78 58.74 29.39 28.06 46.39 76.50 -19.22%
EY 1.80 2.23 1.70 3.40 3.56 2.16 1.31 23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.64 2.33 1.94 1.82 2.12 2.24 -5.42%

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