[YLI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 3.77%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 113,755 112,621 104,339 93,741 92,049 89,477 84,336 22.10%
PBT 36,168 35,213 32,385 28,370 27,357 25,493 23,128 34.76%
Tax -9,264 -10,091 -8,781 -8,058 -7,782 -6,480 -5,331 44.59%
NP 26,904 25,122 23,604 20,312 19,575 19,013 17,797 31.75%
-
NP to SH 26,904 25,122 23,604 20,312 19,575 19,013 17,797 31.75%
-
Tax Rate 25.61% 28.66% 27.11% 28.40% 28.45% 25.42% 23.05% -
Total Cost 86,851 87,499 80,735 73,429 72,474 70,464 66,539 19.45%
-
Net Worth 124,796 131,993 123,105 114,897 108,265 107,306 99,954 15.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 124,796 131,993 123,105 114,897 108,265 107,306 99,954 15.96%
NOSH 62,398 62,261 62,174 62,106 61,514 61,318 61,321 1.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.65% 22.31% 22.62% 21.67% 21.27% 21.25% 21.10% -
ROE 21.56% 19.03% 19.17% 17.68% 18.08% 17.72% 17.81% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 182.30 180.89 167.82 150.94 149.64 145.92 137.53 20.68%
EPS 43.12 40.35 37.96 32.71 31.82 31.01 29.02 30.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 1.98 1.85 1.76 1.75 1.63 14.62%
Adjusted Per Share Value based on latest NOSH - 62,106
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 110.49 109.39 101.35 91.05 89.41 86.91 81.92 22.09%
EPS 26.13 24.40 22.93 19.73 19.01 18.47 17.29 31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2122 1.2821 1.1958 1.116 1.0516 1.0423 0.9709 15.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.00 3.80 3.64 3.88 4.28 2.92 2.55 -
P/RPS 2.19 2.10 2.17 2.57 2.86 2.00 1.85 11.91%
P/EPS 9.28 9.42 9.59 11.86 13.45 9.42 8.79 3.68%
EY 10.78 10.62 10.43 8.43 7.43 10.62 11.38 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.84 2.10 2.43 1.67 1.56 18.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 -
Price 4.66 4.12 3.60 3.92 3.94 3.80 2.82 -
P/RPS 2.56 2.28 2.15 2.60 2.63 2.60 2.05 15.97%
P/EPS 10.81 10.21 9.48 11.99 12.38 12.26 9.72 7.34%
EY 9.25 9.79 10.55 8.34 8.08 8.16 10.29 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.94 1.82 2.12 2.24 2.17 1.73 21.97%

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