[YLI] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -43.29%
YoY- 56.25%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 20,229 24,047 36,068 18,755 35,732 34,036 25,232 -13.66%
PBT 3,538 7,220 11,437 5,682 11,944 11,078 7,464 -39.12%
Tax -689 -1,579 -2,967 -732 -3,215 -3,101 -2,216 -54.00%
NP 2,849 5,641 8,470 4,950 8,729 7,977 5,248 -33.37%
-
NP to SH 2,849 5,641 8,470 4,950 8,729 7,977 5,248 -33.37%
-
Tax Rate 19.47% 21.87% 25.94% 12.88% 26.92% 27.99% 29.69% -
Total Cost 17,380 18,406 27,598 13,805 27,003 26,059 19,984 -8.86%
-
Net Worth 154,078 152,095 143,484 124,796 131,993 123,105 114,897 21.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 154,078 152,095 143,484 124,796 131,993 123,105 114,897 21.54%
NOSH 96,904 64,175 63,208 62,398 62,261 62,174 62,106 34.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.08% 23.46% 23.48% 26.39% 24.43% 23.44% 20.80% -
ROE 1.85% 3.71% 5.90% 3.97% 6.61% 6.48% 4.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.88 37.47 57.06 30.06 57.39 54.74 40.63 -35.76%
EPS 2.94 8.79 13.40 5.23 14.02 12.83 8.45 -50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 2.37 2.27 2.00 2.12 1.98 1.85 -9.57%
Adjusted Per Share Value based on latest NOSH - 62,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.65 23.36 35.03 18.22 34.71 33.06 24.51 -13.66%
EPS 2.77 5.48 8.23 4.81 8.48 7.75 5.10 -33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4966 1.4774 1.3937 1.2122 1.2821 1.1958 1.116 21.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.96 7.80 5.65 4.00 3.80 3.64 3.88 -
P/RPS 23.76 20.82 9.90 13.31 6.62 6.65 9.55 83.30%
P/EPS 168.71 88.74 42.16 50.42 27.10 28.37 45.92 137.53%
EY 0.59 1.13 2.37 1.98 3.69 3.52 2.18 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.29 2.49 2.00 1.79 1.84 2.10 30.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 -
Price 4.80 4.88 6.00 4.66 4.12 3.60 3.92 -
P/RPS 22.99 13.02 10.51 15.50 7.18 6.58 9.65 78.09%
P/EPS 163.27 55.52 44.78 58.74 29.39 28.06 46.39 130.84%
EY 0.61 1.80 2.23 1.70 3.40 3.56 2.16 -56.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.06 2.64 2.33 1.94 1.82 2.12 26.52%

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