[YLI] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 6.18%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 92,049 89,477 84,336 82,235 76,605 73,048 73,098 16.62%
PBT 27,357 25,493 23,128 21,619 19,786 20,270 20,755 20.23%
Tax -7,782 -6,480 -5,331 -4,223 -3,403 -3,908 -5,072 33.06%
NP 19,575 19,013 17,797 17,396 16,383 16,362 15,683 15.94%
-
NP to SH 19,575 19,013 17,797 17,396 16,383 16,362 15,683 15.94%
-
Tax Rate 28.45% 25.42% 23.05% 19.53% 17.20% 19.28% 24.44% -
Total Cost 72,474 70,464 66,539 64,839 60,222 56,686 57,415 16.81%
-
Net Worth 108,265 107,306 99,954 95,000 90,537 63,609 83,537 18.88%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 108,265 107,306 99,954 95,000 90,537 63,609 83,537 18.88%
NOSH 61,514 61,318 61,321 61,290 61,173 43,568 30,599 59.35%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 21.27% 21.25% 21.10% 21.15% 21.39% 22.40% 21.45% -
ROE 18.08% 17.72% 17.81% 18.31% 18.10% 25.72% 18.77% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 149.64 145.92 137.53 134.17 125.23 167.66 238.88 -26.80%
EPS 31.82 31.01 29.02 28.38 26.78 37.55 51.25 -27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.63 1.55 1.48 1.46 2.73 -25.39%
Adjusted Per Share Value based on latest NOSH - 61,290
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 89.45 86.95 81.96 79.92 74.44 70.99 71.04 16.62%
EPS 19.02 18.48 17.30 16.91 15.92 15.90 15.24 15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0428 0.9714 0.9232 0.8798 0.6182 0.8118 18.88%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 4.28 2.92 2.55 2.49 2.42 2.46 2.55 -
P/RPS 2.86 2.00 1.85 1.86 1.93 1.47 1.07 92.71%
P/EPS 13.45 9.42 8.79 8.77 9.04 6.55 4.98 94.05%
EY 7.43 10.62 11.38 11.40 11.07 15.27 20.10 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.67 1.56 1.61 1.64 1.68 0.93 89.81%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 21/02/01 16/11/00 -
Price 3.94 3.80 2.82 2.90 2.60 2.41 2.55 -
P/RPS 2.63 2.60 2.05 2.16 2.08 1.44 1.07 82.22%
P/EPS 12.38 12.26 9.72 10.22 9.71 6.42 4.98 83.61%
EY 8.08 8.16 10.29 9.79 10.30 15.58 20.10 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.17 1.73 1.87 1.76 1.65 0.93 79.78%

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