[YLI] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -4.72%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,168 26,800 24,240 36,296 36,049 27,016 26,696 -11.64%
PBT 4,246 3,841 3,749 5,612 5,790 4,255 3,990 4.22%
Tax 40 -936 -1,530 -1,396 -1,365 -1,086 -1,214 -
NP 4,286 2,905 2,219 4,216 4,425 3,169 2,776 33.54%
-
NP to SH 4,286 2,905 2,219 4,216 4,425 3,169 2,776 33.54%
-
Tax Rate -0.94% 24.37% 40.81% 24.88% 23.58% 25.52% 30.43% -
Total Cost 17,882 23,895 22,021 32,080 31,624 23,847 23,920 -17.61%
-
Net Worth 192,131 192,025 189,354 186,173 182,321 183,054 179,160 4.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,903 - - - 6,890 -
Div Payout % - - 311.11% - - - 248.23% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 192,131 192,025 189,354 186,173 182,321 183,054 179,160 4.76%
NOSH 98,528 98,474 98,622 98,504 98,552 98,416 98,439 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.33% 10.84% 9.15% 11.62% 12.27% 11.73% 10.40% -
ROE 2.23% 1.51% 1.17% 2.26% 2.43% 1.73% 1.55% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.50 27.22 24.58 36.85 36.58 27.45 27.12 -11.69%
EPS 4.35 2.95 2.25 4.28 4.49 3.22 2.82 33.46%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.95 1.95 1.92 1.89 1.85 1.86 1.82 4.70%
Adjusted Per Share Value based on latest NOSH - 98,504
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.53 26.03 23.55 35.26 35.02 26.24 25.93 -11.64%
EPS 4.16 2.82 2.16 4.10 4.30 3.08 2.70 33.36%
DPS 0.00 0.00 6.71 0.00 0.00 0.00 6.69 -
NAPS 1.8662 1.8652 1.8393 1.8084 1.771 1.7781 1.7403 4.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 3.24 2.19 1.90 2.00 1.96 2.18 -
P/RPS 14.40 11.91 8.91 5.16 5.47 7.14 8.04 47.42%
P/EPS 74.48 109.83 97.33 44.39 44.54 60.87 77.30 -2.44%
EY 1.34 0.91 1.03 2.25 2.25 1.64 1.29 2.56%
DY 0.00 0.00 3.20 0.00 0.00 0.00 3.21 -
P/NAPS 1.66 1.66 1.14 1.01 1.08 1.05 1.20 24.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 -
Price 2.76 3.20 2.69 2.11 2.08 2.00 1.99 -
P/RPS 12.27 11.76 10.94 5.73 5.69 7.29 7.34 40.80%
P/EPS 63.45 108.47 119.56 49.30 46.33 62.11 70.57 -6.83%
EY 1.58 0.92 0.84 2.03 2.16 1.61 1.42 7.37%
DY 0.00 0.00 2.60 0.00 0.00 0.00 3.52 -
P/NAPS 1.42 1.64 1.40 1.12 1.12 1.08 1.09 19.26%

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