[YLI] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 7628.57%
YoY- 187.12%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,378 18,308 15,190 15,956 20,466 31,312 29,190 -29.20%
PBT -1,454 991 1,521 1,078 -553 878 967 -
Tax -193 -337 -202 97 -352 -455 -505 -47.30%
NP -1,647 654 1,319 1,175 -905 423 462 -
-
NP to SH -632 637 864 541 7 879 1,214 -
-
Tax Rate - 34.01% 13.28% -9.00% - 51.82% 52.22% -
Total Cost 19,025 17,654 13,871 14,781 21,371 30,889 28,728 -24.00%
-
Net Worth 195,525 184,637 195,381 194,759 138,600 197,528 197,398 -0.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 981 - - - 2,467 -
Div Payout % - - 113.64% - - - 203.25% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 195,525 184,637 195,381 194,759 138,600 197,528 197,398 -0.63%
NOSH 98,750 92,318 98,181 98,363 70,000 98,764 98,699 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -9.48% 3.57% 8.68% 7.36% -4.42% 1.35% 1.58% -
ROE -0.32% 0.35% 0.44% 0.28% 0.01% 0.45% 0.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.60 19.83 15.47 16.22 29.24 31.70 29.57 -29.21%
EPS -0.64 0.69 0.88 0.55 0.01 0.89 1.23 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.98 2.00 1.99 1.98 1.98 2.00 2.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 98,363
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.88 17.78 14.75 15.50 19.88 30.41 28.35 -29.20%
EPS -0.61 0.62 0.84 0.53 0.01 0.85 1.18 -
DPS 0.00 0.00 0.95 0.00 0.00 0.00 2.40 -
NAPS 1.8992 1.7935 1.8978 1.8918 1.3463 1.9187 1.9174 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.63 0.74 0.80 0.92 0.90 0.53 -
P/RPS 3.52 3.18 4.78 4.93 3.15 2.84 1.79 56.89%
P/EPS -96.88 91.30 84.09 145.45 9,200.00 101.12 43.09 -
EY -1.03 1.10 1.19 0.69 0.01 0.99 2.32 -
DY 0.00 0.00 1.35 0.00 0.00 0.00 4.72 -
P/NAPS 0.31 0.32 0.37 0.40 0.46 0.45 0.27 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 -
Price 0.64 0.63 0.65 0.74 0.86 0.92 0.93 -
P/RPS 3.64 3.18 4.20 4.56 2.94 2.90 3.14 10.34%
P/EPS -100.00 91.30 73.86 134.55 8,600.00 103.37 75.61 -
EY -1.00 1.10 1.35 0.74 0.01 0.97 1.32 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 2.69 -
P/NAPS 0.32 0.32 0.33 0.37 0.43 0.46 0.47 -22.58%

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