[YLI] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -27.34%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 98,779 92,105 80,215 81,921 102,271 99,099 114,602 -9.42%
PBT 19,494 19,934 16,876 19,313 27,660 27,877 36,283 -33.88%
Tax -4,683 -4,566 -3,739 -3,944 -6,507 -5,967 -8,493 -32.73%
NP 14,811 15,368 13,137 15,369 21,153 21,910 27,790 -34.23%
-
NP to SH 14,811 15,368 13,137 15,369 21,153 21,910 27,790 -34.23%
-
Tax Rate 24.02% 22.91% 22.16% 20.42% 23.52% 21.40% 23.41% -
Total Cost 83,968 76,737 67,078 66,552 81,118 77,189 86,812 -2.19%
-
Net Worth 171,453 168,348 167,011 163,708 159,919 154,078 128,350 21.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,897 - - - - - - -
Div Payout % 46.57% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,453 168,348 167,011 163,708 159,919 154,078 128,350 21.27%
NOSH 98,536 98,449 98,242 98,029 97,511 96,904 64,175 33.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.99% 16.69% 16.38% 18.76% 20.68% 22.11% 24.25% -
ROE 8.64% 9.13% 7.87% 9.39% 13.23% 14.22% 21.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.25 93.56 81.65 83.57 104.88 102.26 178.58 -31.92%
EPS 15.03 15.61 13.37 15.68 21.69 22.61 43.30 -50.57%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.71 1.70 1.67 1.64 1.59 2.00 -8.85%
Adjusted Per Share Value based on latest NOSH - 98,029
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 95.99 89.51 77.95 79.61 99.39 96.30 111.37 -9.42%
EPS 14.39 14.93 12.77 14.94 20.56 21.29 27.01 -34.25%
DPS 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6662 1.636 1.623 1.5909 1.5541 1.4973 1.2473 21.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.20 4.34 3.58 3.80 4.34 4.96 7.80 -
P/RPS 4.19 4.64 4.38 4.55 4.14 4.85 4.37 -2.76%
P/EPS 27.94 27.80 26.77 24.24 20.01 21.94 18.01 33.97%
EY 3.58 3.60 3.74 4.13 5.00 4.56 5.55 -25.32%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.54 2.11 2.28 2.65 3.12 3.90 -27.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 -
Price 3.86 3.90 3.96 3.66 3.86 4.80 4.88 -
P/RPS 3.85 4.17 4.85 4.38 3.68 4.69 2.73 25.73%
P/EPS 25.68 24.98 29.61 23.34 17.79 21.23 11.27 73.07%
EY 3.89 4.00 3.38 4.28 5.62 4.71 8.87 -42.24%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.28 2.33 2.19 2.35 3.02 2.44 -6.09%

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